| Revenue | DKK 1,3M | +2% |
| EBITDA | DKK 384K | +28% |
| Net profit | DKK 81K | +3591% |
| Total assets | DKK 3,6M | -5% |
| Equity | DKK 1,4M | +6% |
| Employees | 2 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.227 | 1.659 | 1.639 | 1.413 | 1.386 | 1.185 | 1.456 | 1.236 | 1.265 |
| Staff expenses | -746 | -915 | -912 | -919 | -809 | -945 | -898 | -936 | -881 |
| EBITDA | 481 | 743 | 726 | 494 | 577 | 222 | 558 | 300 | 384 |
| Depreciation & amort. | -250 | -250 | -252 | -258 | -262 | -192 | -194 | -194 | -187 |
| EBIT | 231 | 493 | 475 | 236 | 315 | 30 | 364 | 106 | 197 |
| Net financials | -59 | -59 | -59 | -54 | -49 | -77 | -91 | -83 | -67 |
| Profit before tax | 172 | 434 | 415 | 182 | 266 | -47 | 274 | 23 | 130 |
| Tax | 68 | 115 | 111 | 59 | 78 | 9 | 80 | 25 | 49 |
| Net profit | 104 | 319 | 305 | 122 | 188 | -56 | 193 | -2 | 81 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.690 | 4.971 | 5.182 | 5.011 | 4.795 | 4.100 | 3.916 | 3.740 | 3.562 |
| Equity | 1.593 | 1.809 | 1.814 | 1.636 | 1.324 | 1.088 | 1.282 | 1.280 | 1.361 |
| Long-term debt | 1.906 | 1.816 | 1.729 | 1.637 | 1.545 | 1.454 | 1.372 | 1.279 | 1.188 |
| Short-term debt | 955 | 1.141 | 1.470 | 1.601 | 1.823 | 1.479 | 1.205 | 1.140 | 994 |
| Total debt | 2.861 | 2.957 | 3.199 | 3.238 | 3.368 | 2.933 | 2.577 | 2.419 | 2.181 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LN Management | Management | 2017 | — | — |
HT Management | Management | 2017 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Thorsted & Nielsen Holding ApS | Company | 100.0% | 100.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Lene Nielsen Henriksen | Management | 0 companies |
| Hanne Thorsted Ovesen | Management | 0 companies |