| Revenue | DKK 675K | +0% |
| EBITDA | DKK 127K | +16% |
| Net profit | DKK 96K | +16% |
| Total assets | DKK 556K | +6% |
| Equity | DKK 364K | +36% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -345 | 730 | 734 | 891 | 517 | 819 | 684 | 552 | 675 | 675 |
| Staff expenses | -0 | -365 | -530 | -567 | -476 | -568 | -566 | -569 | -566 | -548 |
| EBITDA | -345 | 365 | 204 | 324 | 41 | 251 | 118 | -17 | 109 | 127 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -345 | 365 | 204 | 324 | 41 | 251 | 118 | -17 | 109 | 127 |
| Net financials | -0 | -1 | -2 | -2 | -2 | -2 | -3 | -2 | -3 | -3 |
| Profit before tax | -345 | 364 | 202 | 322 | 39 | 249 | 115 | -19 | 106 | 124 |
| Tax | -86 | 91 | 49 | 76 | 8 | 57 | 28 | -4 | 24 | 28 |
| Net profit | -258 | 273 | 153 | 246 | 30 | 192 | 86 | -15 | 82 | 96 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 435 | 544 | 359 | 498 | 262 | 621 | 546 | 271 | 522 | 556 |
| Equity | 386 | 364 | 247 | 358 | 193 | 385 | 291 | 186 | 268 | 364 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | -49 | 180 | 113 | 140 | 70 | 236 | 255 | 85 | 254 | 192 |
| Total debt | -49 | 180 | 113 | 140 | 70 | 236 | 255 | 85 | 254 | 192 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MT Management | Management | 2021 | — | — |
JT Management | Management | 2011 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
THOREGAARD GROUP ApS | Company | 66.7% | 66.7% | 2011 |
LINE HERBST HOLDING ApS | Company | 33.3% | 33.3% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Thoregaard | Management | 0 companies |
| Jens Thoregaard | Management | 0 companies |