| Revenue | DKK 2,3M | -4% |
| EBITDA | DKK 725K | +10% |
| Net profit | DKK -754K | +6% |
| Total assets | DKK 5M | -17% |
| Equity | DKK 79K | -91% |
| Employees | 1 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 1.002 | 1.309 | 1.269 | 3.162 | 2.345 | 3.557 | 2.388 | 2.289 |
| Staff expenses | -447 | -865 | -804 | -1.339 | -1.381 | -1.913 | -1.730 | -1.563 |
| EBITDA | 555 | 445 | 465 | 1.823 | 965 | 1.644 | 658 | 725 |
| Depreciation & amort. | -0 | -0 | -0 | -1.139 | -1.402 | -1.438 | -1.489 | -1.487 |
| EBIT | 555 | 445 | 465 | 684 | -437 | 206 | -830 | -761 |
| Net financials | -14 | -18 | -0 | -199 | -236 | -240 | -203 | -205 |
| Profit before tax | 541 | 427 | 465 | 485 | -673 | -34 | -1.033 | -966 |
| Tax | 124 | 99 | 103 | 104 | -147 | -13 | -227 | -212 |
| Net profit | 417 | 328 | 362 | 381 | -526 | -21 | -806 | -754 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 806 | 1.400 | 1.691 | 10.732 | 8.810 | 8.376 | 6.029 | 5.016 |
| Equity | 467 | 796 | 1.157 | 2.186 | 1.660 | 1.639 | 833 | 79 |
| Long-term debt | 0 | 0 | 0 | 5.826 | 4.639 | 3.501 | 2.426 | 1.573 |
| Short-term debt | 336 | 601 | 523 | 2.474 | 2.309 | 3.047 | 2.770 | 3.365 |
| Total debt | 336 | 601 | 523 | 8.300 | 6.949 | 6.549 | 5.196 | 4.938 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HT Management | Management | 2019 | — | — |
MS Management | Management | 2016 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
HENRIK THERS HOLDING ApS | Company | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Thers | Management | 0 companies |
| Martin Skaarup Munro-Thers | Management | 0 companies |