| Revenue | DKK 2,9M | -17% |
| EBITDA | DKK 2,6M | -19% |
| Net profit | DKK 2,1M | +1% |
| Total assets | DKK 34,5M | +2% |
| Equity | DKK 5,4M | +60% |
| Employees | 1 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Revenue | -15 | -13 | -10 | -27 | 849 | 264 | 3.475 | 2.871 |
| Staff expenses | -0 | -0 | -0 | -20 | -273 | -304 | -304 | -305 |
| EBITDA | -15 | -13 | -10 | -47 | 575 | -40 | 3.171 | 2.567 |
| Depreciation & amort. | -0 | -0 | -0 | -2 | -36 | -70 | -69 | -61 |
| EBIT | -15 | -13 | -10 | -49 | 539 | -110 | 3.102 | 2.506 |
| Net financials | 11 | -52 | -1 | 564 | -21 | 531 | 2.243 | 933 |
| Profit before tax | -4 | -66 | -11 | 515 | 518 | 421 | 2.720 | 2.739 |
| Tax | -0 | -0 | -13 | 109 | 115 | 93 | 599 | 603 |
| Net profit | -4 | -66 | 2 | 406 | 403 | 328 | 2.121 | 2.136 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 235 | 232 | 231 | 1.669 | 14.855 | 15.444 | 33.905 | 34.500 |
| Equity | 226 | 223 | 226 | 632 | 1.033 | 1.361 | 3.382 | 5.418 |
| Long-term debt | 0 | 0 | 0 | 0 | 7.888 | 7.826 | 8.320 | 20.747 |
| Short-term debt | 8 | 8 | 5 | 1.037 | 5.842 | 6.151 | 21.498 | 7.294 |
| Total debt | 8 | 8 | 5 | 1.037 | 13.729 | 13.977 | 29.818 | 28.041 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PT Management | Management | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
E. Thorsen Holding ApS | Company | 50.0% | 33.3% | 2021 |
Thorsen A/S | Company | 25.0% | 66.7% | 2021 |
ET 1 ApS | Company | 15.0% | 0.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Thorsen | Management | 0 companies |
| Emilie Thorsen | Board of Directors | 0 companies |
| Birte Merete Thorsen | Board of Directors | 0 companies |