| Revenue | DKK 699K | +170% |
| EBITDA | DKK 699K | +170% |
| Net profit | DKK 366K | +4127% |
| Total assets | DKK 13,3M | +0% |
| Equity | DKK 4,8M | +8% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.245 | 1.361 | 1.367 | 1.483 | 935 | 667 | 1.197 | 554 | 692 | 675 | 655 | 739 | 258 | 699 |
| Staff expenses | -3 | -3 | -0 | -0 | -0 | -0 | -16 | -21 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 1.236 | 1.306 | 1.307 | 1.483 | 935 | 667 | 1.180 | 533 | 692 | 675 | 655 | 739 | 258 | 699 |
| Depreciation & amort. | -0 | -0 | -0 | -70 | -72 | -72 | -63 | -35 | -35 | -35 | -35 | -35 | -35 | -35 |
| EBIT | 1.236 | 1.306 | 1.307 | 1.412 | 864 | 595 | 1.117 | 498 | 657 | 640 | 620 | 703 | 223 | 663 |
| Net financials | -1.390 | -772 | -776 | -770 | -593 | -563 | -683 | -224 | -102 | -105 | -161 | -186 | -214 | -232 |
| Profit before tax | -154 | 534 | 531 | 642 | 270 | 33 | 434 | 273 | 554 | 534 | 459 | 518 | 9 | 472 |
| Tax | -39 | 134 | 131 | 149 | 61 | 7 | 61 | 60 | 122 | 118 | 101 | 114 | -0 | 106 |
| Net profit | -115 | 401 | 401 | 493 | 210 | 26 | 373 | 213 | 432 | 417 | 358 | 404 | 9 | 366 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 21.785 | 21.607 | 21.852 | 21.992 | 21.789 | 21.774 | 16.949 | 13.317 | 13.439 | 13.438 | 13.490 | 13.377 | 13.276 | 13.307 |
| Equity | — | 1.136 | 1.536 | 2.030 | 2.239 | 2.265 | 2.638 | 2.851 | 3.283 | 3.700 | 4.057 | 4.461 | 4.470 | 4.836 |
| Long-term debt | 30.952 | 30.952 | 30.952 | 30.952 | 30.952 | 30.952 | 18.527 | 17.630 | 16.846 | 8.722 | 8.393 | 8.027 | 7.666 | 7.302 |
| Short-term debt | 4.872 | 4.225 | 4.066 | 3.713 | 3.296 | 3.251 | 4.270 | 868 | 800 | 909 | 927 | 769 | 1.022 | 1.038 |
| Total debt | 35.824 | 35.177 | 20.316 | 19.962 | 34.248 | 34.203 | 22.797 | 18.498 | 17.646 | 9.631 | 9.320 | 8.797 | 8.688 | 8.340 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TH Management | Management | 2008 | — | — |
JF Founder | Founder | 2008 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
HAMILTON HOLDING ApS | Company | 100.0% | 100.0% | 2024 |
ORIENT HOLDING ApS | Company | 50.0% | 50.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Tony Hamilton | Management | 0 companies |
| Jan Flemming Jørgensen | Founder | 0 companies |