| Revenue | DKK 250K | +61% |
| EBITDA | DKK 250K | +61% |
| Net profit | DKK 207K | +24% |
| Total assets | DKK 875K | +36% |
| Equity | DKK 803K | +35% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|---|---|
| Revenue | 648 | -6 | 290 | 25 | 235 | 155 | 250 |
| Staff expenses | -383 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 265 | -6 | 276 | 11 | 235 | 155 | 250 |
| Depreciation & amort. | -6 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 259 | -6 | 276 | 11 | 235 | 155 | 250 |
| Net financials | -37 | -11 | -10 | 0 | 0 | 12 | 16 |
| Profit before tax | 222 | -17 | 265 | 11 | 235 | 167 | 265 |
| Tax | -158 | -4 | 49 | 17 | 53 | -0 | 58 |
| Net profit | 473 | -13 | 185 | -6 | 182 | 167 | 207 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|---|---|
| Total assets | 10 | 317 | 316 | 254 | 503 | 642 | 875 |
| Equity | 81 | 68 | 253 | 247 | 429 | 596 | 803 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 232 | 248 | 63 | 7 | 75 | 46 | 72 |
| Total debt | 232 | 248 | 63 | 7 | 75 | 46 | 72 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FM Management | Management | 2012 | — | — |
Nr Audit | Audit | 1985 | — | — |
JL Management | Management | 1998 | — | — |
AK Management | Management | 1998 | — | — |
HM Management | Management | 2008 | — | — |
PP Management | Management | 1985 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2003 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
THORLARCO HOLDING ApS | Company | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Frank Michael Thorsen Larsen | Management | 0 companies |
| NE revision I/S | Audit | 0 companies |
| Jens Laage Nielsen | Management | 0 companies |
| Anders Keld Nielsen | Management | 0 companies |
| Henrik Melchjorsen | Management | 0 companies |
| Poul Porsmose Kristensen | Management | 0 companies |
| Peder Rasmussen | Board of Directors | 0 companies |