| Revenue | DKK 1,3M | +81% |
| EBITDA | DKK 1,3M | +81% |
| Net profit | DKK -296K | +73% |
| Total assets | DKK 17,7M | +0% |
| Equity | DKK -2,4M | -14% |
| Employees | — | — |
| Item | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|
| Revenue | 1.909 | 67 | 726 | 1.313 |
| Staff expenses | -0 | -0 | -0 | -0 |
| EBITDA | 1.909 | 67 | 726 | 1.313 |
| Depreciation & amort. | -912 | -816 | -1.000 | -1.023 |
| EBIT | 997 | -749 | -274 | 290 |
| Net financials | -787 | -691 | -1.027 | -740 |
| Profit before tax | 210 | -970 | -1.301 | -450 |
| Tax | 1 | 235 | -205 | -154 |
| Net profit | 209 | -1.205 | -1.096 | -296 |
| Item | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|
| Total assets | 19.791 | 18.914 | 17.713 | 17.709 |
| Equity | 221 | -984 | -2.079 | -2.376 |
| Long-term debt | 17.657 | 10.380 | 9.340 | 0 |
| Short-term debt | 1.913 | 9.518 | 9.885 | 19.743 |
| Total debt | 19.570 | 19.898 | 19.225 | 19.743 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TN Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2018 | — | — | |
| Chairman | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Havnegade Capital ApS | Company | 100.0% | 100.0% | 2018 |
THORCO ISABELLA HOLDING ApS | Company | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Thomas Nørballe Mikkelsen | Chief Executive Officer | 0 companies |
| Christian Nicholas Rosenkrantz Stadil | Board of Directors | 0 companies |
| Marianne Schelde | Board of Directors | 0 companies |
| Jesper Malik Møller Ringsholm | Board of Directors | 0 companies |
| Thor Stadil | Chairman | 0 companies |