| Revenue | DKK 2,9M | +4% |
| EBITDA | DKK -78K | -116% |
| Net profit | DKK 385K | -29% |
| Total assets | DKK 3,3M | +57% |
| Equity | DKK 1,7M | +30% |
| Employees | 9 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.683 | 4.012 | 3.737 | 4.201 | 1.170 | 1.228 | 925 | 1.574 | 1.022 | 3.100 | 3.159 | 2.828 | 2.936 |
| Staff expenses | -1.673 | -1.821 | -1.791 | -1.974 | -1.904 | -2.150 | -2.149 | -2.035 | -2.126 | -2.713 | -2.572 | -2.339 | -2.932 |
| EBITDA | -4 | 294 | 15 | 158 | 651 | 538 | 311 | 936 | 258 | 387 | 587 | 490 | -78 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -167 | -111 | -0 | -0 |
| EBIT | -4 | 294 | 15 | 158 | 651 | 538 | 311 | 936 | 258 | 220 | 476 | 490 | -78 |
| Net financials | -42 | -24 | -36 | -32 | -8 | 5 | 12 | 6 | -18 | -32 | -37 | 207 | 577 |
| Profit before tax | -46 | 270 | -21 | 126 | 643 | 542 | 323 | 942 | 240 | 188 | 439 | 697 | 499 |
| Tax | -0 | -0 | -0 | -0 | -60 | 126 | 85 | 208 | 53 | 36 | 97 | 154 | 113 |
| Net profit | -46 | 270 | -21 | 126 | 703 | 417 | 239 | 733 | 187 | 151 | 341 | 543 | 385 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.447 | 1.276 | 1.542 | 1.461 | 1.661 | 1.823 | 2.016 | 2.980 | 2.938 | 2.670 | 3.074 | 2.113 | 3.309 |
| Equity | -262 | 8 | -13 | 113 | 817 | 1.132 | 1.265 | 1.890 | 1.967 | 2.005 | 2.232 | 1.275 | 1.661 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.709 | 1.267 | 1.555 | 1.348 | 845 | 690 | 751 | 1.090 | 971 | 665 | 825 | 838 | 1.648 |
| Total debt | 1.709 | 1.267 | 1.555 | 1.348 | 845 | 690 | 751 | 1.090 | 971 | 665 | 825 | 838 | 1.648 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SØ Audit | Audit | 1974 | — | — |
JC | Audit | 1974 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1974 | — | — | |
| Board of Directors | 1974 | — | — | |
| Board of Directors | 1974 | — | — | |
| Board of Directors | 2005 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2025 | |
Stig Thorup Invest ApS | Company | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Svend Ørjan Jensen | Audit | 0 companies |
| Jørgen Christian Nielsen | Audit | 0 companies |
| Inger-Lise Lindberg Thorup | Board of Directors | 0 companies |
| Stig Thorup | Board of Directors | 0 companies |
| Knud Erik Thomsen | Board of Directors | 0 companies |
| Steen Thorup | Board of Directors | 0 companies |