| Revenue | DKK -91K | -106% |
| EBITDA | DKK -235K | -515% |
| Net profit | DKK -271K | -1026% |
| Total assets | DKK 186K | -80% |
| Equity | DKK -181K | -147% |
| Employees | 1 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 517 | 849 | 1.290 | 1.492 | 1.483 | 1.532 | 1.049 | 1.534 | 1.569 | -91 |
| Staff expenses | -177 | -381 | -705 | -1.065 | -1.366 | -1.457 | -1.135 | -1.115 | -1.512 | -144 |
| EBITDA | -25 | 118 | 220 | -26 | 117 | 75 | -86 | 418 | 57 | -235 |
| Depreciation & amort. | 16 | -24 | -28 | -28 | -28 | -16 | -0 | -1 | -7 | -28 |
| EBIT | -42 | 94 | 192 | -54 | 89 | 58 | -86 | 417 | 50 | -263 |
| Net financials | -1 | -0 | -2 | -6 | -11 | 2 | -2 | -4 | -8 | -12 |
| Profit before tax | -42 | 94 | 190 | -58 | 79 | 61 | -88 | 413 | 41 | -275 |
| Tax | 6 | 23 | 47 | 2 | 18 | 14 | -19 | 93 | 12 | -4 |
| Net profit | -48 | 71 | 144 | -59 | 61 | 46 | -69 | 320 | 29 | -271 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 556 | 375 | 855 | 633 | 983 | 795 | 770 | 1.584 | 949 | 186 |
| Equity | 42 | 113 | 257 | 197 | 258 | 305 | 236 | 556 | 385 | -181 |
| Long-term debt | 0 | 14 | 48 | 0 | 17 | 16 | 0 | 43 | 43 | 0 |
| Short-term debt | 514 | 245 | 549 | 436 | 708 | 475 | 534 | 982 | 518 | 367 |
| Total debt | 514 | 259 | 597 | 436 | 725 | 491 | 534 | 1.025 | 561 | 367 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TH Management | Management | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2012 | — | — | |
| Chairman | 2012 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SABY HOLDING ApS | Company | 33.3% | 33.3% | 2012 |
Juhlsland Invest ApS | Company | 50.0% | 50.0% | 2020 |
Stensdal Group Holding A/S | Company | 33.3% | 33.3% | 2012 |
Stensdal A/S | Company | 50.0% | 50.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Torben Holritz Juhl | Management | 0 companies |
| Michelle Saby | Board of Directors | 0 companies |
| Søren Stensdal | Chairman | 0 companies |