| Revenue | DKK 2,5M | -32% |
| EBITDA | DKK 2,5M | -32% |
| Net profit | DKK -142K | -112% |
| Total assets | DKK 39,5M | -3% |
| Equity | DKK 11,6M | +72% |
| Employees | 87 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.765 | 2.846 | 3.332 | 3.025 | 2.947 | 4.003 | 4.013 | 4.503 | 2.194 | 2.180 | 2.587 | 3.712 | 2.517 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 1.599 | 1.860 | 1.544 | 3.025 | 2.947 | 4.003 | 4.013 | 4.503 | 2.194 | 2.180 | 2.587 | 3.712 | 2.517 |
| Depreciation & amort. | -0 | -0 | -0 | -1.581 | -1.578 | -1.782 | -1.812 | -1.013 | -1.024 | -1.078 | -1.181 | -1.409 | -1.885 |
| EBIT | 1.599 | 1.860 | 1.544 | 1.444 | 1.369 | 2.221 | 2.200 | 3.491 | 1.170 | 1.102 | 1.405 | 2.303 | 632 |
| Net financials | -3.319 | -334 | -862 | -893 | -1.773 | -1.153 | -1.039 | -790 | -952 | -656 | -651 | -816 | -813 |
| Profit before tax | -1.720 | 1.527 | 682 | 551 | -404 | 1.068 | 1.161 | 2.700 | 218 | 446 | 754 | 1.486 | -182 |
| Tax | -431 | 112 | 123 | 128 | -115 | 235 | 549 | 292 | 48 | 98 | 166 | 327 | -40 |
| Net profit | -1.289 | 1.415 | 558 | 424 | -289 | 833 | 613 | 2.408 | 170 | 348 | 588 | 1.159 | -142 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 25.367 | 25.913 | 38.772 | 37.207 | 54.012 | 51.706 | 51.041 | 35.886 | 36.170 | 35.279 | 34.291 | 40.713 | 39.545 |
| Equity | — | 5.940 | 6.499 | 6.922 | 6.634 | 7.467 | 8.080 | 4.488 | 4.658 | 5.006 | 5.594 | 6.753 | 11.611 |
| Long-term debt | 17.661 | 16.680 | 21.990 | 0 | 27.696 | 31.162 | 29.066 | 18.996 | 19.420 | 18.408 | 17.341 | 16.334 | 15.470 |
| Short-term debt | 1.066 | 1.099 | 7.986 | 7.436 | 17.471 | 10.718 | 11.289 | 9.607 | 9.087 | 8.717 | 8.068 | 13.888 | 8.338 |
| Total debt | 18.727 | 17.779 | 32.274 | 30.285 | 45.166 | 41.881 | 40.355 | 28.603 | 28.507 | 27.125 | 25.409 | 30.223 | 23.808 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CT Management | Management | 1978 | — | — |
MH Management | Management | 1978 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1995 | — | — | |
| Board of Directors | 1998 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
C. TORP HOLDING ApS | Company | 100.0% | 100.0% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| Christian Torp | Management | 0 companies |
| Mogens Hansen | Management | 0 companies |
| Søren Nørbjerg | Board of Directors | 0 companies |
| Carl Erik Skovgaard | Board of Directors | 0 companies |