| Revenue | DKK 0 | — |
| EBITDA | DKK 2,5M | -97% |
| Net profit | DKK 2,8M | -95% |
| Total assets | DKK 11,2M | -67% |
| Equity | DKK 9,1M | +46% |
| Employees | 1 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.027 | 2.282 | 138.652 | 144.987 | 150.152 | 418.082 | 438.758 | 91.929 | 0 |
| Staff expenses | -0 | -0 | -0 | -4.020 | -4.378 | -10.417 | -8.818 | -5.139 | -0 |
| EBITDA | 1.027 | 2.282 | 1.473 | 2.139 | 2.981 | 56.638 | 44.792 | 73.557 | 2.452 |
| Depreciation & amort. | -0 | -0 | -0 | -400 | -400 | -133 | -0 | -0 | -0 |
| EBIT | 1.027 | 2.282 | 1.473 | 1.739 | 2.581 | 56.504 | 44.792 | 73.557 | 2.452 |
| Net financials | 5 | -537 | 2.229 | 957 | -495 | -1.216 | 1.030 | -108 | 229 |
| Profit before tax | 1.032 | 1.746 | 3.702 | 2.696 | 2.086 | 55.288 | 45.822 | 73.449 | 2.681 |
| Tax | 229 | 268 | 315 | 493 | 1.003 | 13.358 | 7.203 | 18.291 | -168 |
| Net profit | 803 | 1.477 | 3.387 | 2.203 | 1.082 | 41.930 | 38.619 | 55.158 | 2.849 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.337 | 19.059 | 28.799 | 27.963 | 34.683 | 89.015 | 99.784 | 33.745 | 11.161 |
| Equity | 1.800 | 3.283 | 6.758 | 10.419 | 11.501 | 44.431 | 53.050 | 6.208 | 9.057 |
| Long-term debt | 0 | 0 | 0 | 90 | 206 | 241 | 316 | 0 | 0 |
| Short-term debt | 4.537 | 15.776 | 22.041 | 17.454 | 22.976 | 43.766 | 39.721 | 24.287 | 1.603 |
| Total debt | 4.537 | 15.776 | 22.041 | 17.544 | 23.182 | 44.007 | 40.037 | 24.287 | 1.603 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TN Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
JM Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
TS Management | Management | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2023 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2016 | — | — | |
| Chairman | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Havnegade Capital ApS | Company | 100.0% | 100.0% | 2016 |
Thorco Management A/S | Company | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Thomas Nørballe Mikkelsen | Chief Executive Officer | 0 companies |
| Jesper Malik Møller Ringsholm | Chief Executive Officer | 0 companies |
| Thor Stadil | Management | 0 companies |
| Ronald Lambertus Maria Bouwens | Chairman | 0 companies |
| Marianne Schelde | Board of Directors | 0 companies |
| Ronald Lambertus Maria Bouwens | Board of Directors | 0 companies |
| Peter Nørgaard Jensen | Board of Directors | 0 companies |
| Jan Egtved Knudsen | Board of Directors | 0 companies |
| Ernesto Walter Schonbrod Brauhardt | Board of Directors | 0 companies |
| Ejner Kiel Bonderup | Chairman | 0 companies |