| Revenue | DKK -33K | +114% |
| EBITDA | DKK 134K | +957% |
| Net profit | DKK 50K | +305% |
| Total assets | DKK 746K | -11% |
| Equity | DKK 688K | +8% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.118 | 742 | 804 | 685 | 413 | 366 | -24 | 160 | -2 | -20 | -16 | -16 | -33 |
| Staff expenses | -533 | -281 | -735 | -622 | -208 | -141 | -61 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 585 | 461 | 69 | 63 | 205 | 225 | -84 | 160 | -2 | -20 | -16 | -16 | 134 |
| Depreciation & amort. | -37 | -0 | -1 | -54 | -3 | -3 | -3 | -3 | -1 | -6 | -31 | -31 | 83 |
| EBIT | 548 | 461 | 67 | 9 | 202 | 222 | -87 | 157 | -4 | -27 | -47 | -47 | 50 |
| Net financials | -29 | -18 | 11 | 9 | 6 | 7 | 7 | 25 | 29 | 17 | 9 | 15 | 15 |
| Profit before tax | 519 | 443 | 78 | 18 | 208 | 230 | -80 | 182 | 26 | -10 | -38 | -32 | 65 |
| Tax | 126 | 117 | 21 | 8 | 47 | 51 | -18 | 40 | 6 | -2 | -9 | -7 | 15 |
| Net profit | 393 | 326 | 57 | 10 | 161 | 179 | -63 | 142 | 20 | -8 | -30 | -25 | 50 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.103 | 1.084 | 1.230 | 442 | 911 | 927 | 561 | 762 | 788 | 710 | 855 | 838 | 746 |
| Equity | 468 | 794 | 251 | 261 | 422 | 601 | 538 | 680 | 700 | 691 | 662 | 637 | 688 |
| Long-term debt | 0 | 0 | 71 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 635 | 290 | 906 | 180 | 489 | 326 | 23 | 82 | 89 | 18 | 193 | 201 | 59 |
| Total debt | 635 | 290 | 976 | 180 | 489 | 326 | 23 | 82 | 89 | 18 | 193 | 201 | 59 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HR Management | Management | 2009 | — | — |
LT Founder | Founder | 2009 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
THORSEN HOLDING ApS | Company | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Rold Thorsen | Management | 0 companies |
| Lone Thorsen | Founder | 0 companies |