| Revenue | DKK 13,6M | +2379% |
| EBITDA | DKK 12,1M | +1418% |
| Net profit | DKK 13,2M | +1418% |
| Total assets | DKK 16,8M | +20% |
| Equity | DKK 16,7M | +378% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 597 | 34 | 344 | 577 | 434 | 118 | 9.068 | -49 | -26 | 2.311 | 479 | 550 | 13.621 |
| Staff expenses | -255 | -200 | -211 | -598 | -386 | -444 | -308 | -300 | -420 | -1.143 | -1.273 | -1.469 | -1.502 |
| EBITDA | 368 | -166 | 134 | -21 | 48 | -326 | 8.761 | -349 | -446 | 1.168 | -794 | -920 | 12.119 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 368 | -166 | 134 | -21 | 48 | -326 | 8.761 | -349 | -446 | 1.168 | -794 | -920 | 12.119 |
| Net financials | 85 | 16 | -359 | -138 | -417 | -206 | -1.159 | 1.892 | -519 | -2.075 | -6.560 | 1.909 | 531 |
| Profit before tax | 453 | -150 | -225 | -159 | -219 | -532 | 8.054 | 1.543 | -965 | -907 | -7.354 | 989 | 12.650 |
| Tax | 117 | -33 | 29 | -22 | -16 | -104 | -216 | -101 | -126 | -209 | -166 | 118 | -565 |
| Net profit | 336 | -117 | -254 | -137 | -203 | -428 | 8.270 | 1.644 | -838 | -698 | -7.189 | 871 | 13.214 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.778 | 2.519 | 3.862 | 7.803 | 11.213 | 14.547 | 14.395 | 17.163 | 18.523 | 16.943 | 10.981 | 13.948 | 16.778 |
| Equity | 2.578 | 2.461 | 2.207 | 2.070 | 1.867 | 1.439 | 9.710 | 11.353 | 10.515 | 9.816 | 2.627 | 3.498 | 16.712 |
| Long-term debt | 200 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 0 | 58 | 1.655 | 5.733 | 9.346 | 13.108 | 4.685 | 5.809 | 8.008 | 7.127 | 8.354 | 10.450 | 65 |
| Total debt | 200 | 58 | 1.655 | 5.733 | 9.346 | 13.108 | 4.685 | 5.809 | 8.008 | 7.127 | 8.354 | 10.450 | 65 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SS Chief Executive Officer | Chief Executive Officer | 1980 | — | — |
KS Management | Management | 1980 | — | — |
AM Management | Management | 1980 | — | — |
| Audit | 1980 | — | — | |
SJ Management | Management | 1980 | — | — |
AR Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
JV Management | Management | 1980 | — | — |
VB Management | Management | 1980 | — | — |
SR | Audit | 1980 | — | — |
BN Management | Management | 1998 | — | — |
JP | Audit | 1980 | — | — |
JB Management | Management | 2004 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1980 | — | — | |
| Chairman | 1980 | — | — | |
| Chairman | 2014 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 1980 | — | — | |
| Board of Directors | 1980 | — | — | |
| Board of Directors | 1980 | — | — | |
| Board of Directors | 1980 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 1980 | — | — | |
| Board of Directors | 1980 | — | — | |
| Board of Directors | 1980 | — | — | |
| Board of Directors | 1980 | — | — | |
| Board of Directors | 1980 | — | — | |
| Board of Directors | 1980 | — | — | |
| Chairman | 2004 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
THORNICO HOLDING A/S | Company | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Schriver | Chief Executive Officer | 0 companies |
| Kurt Søndergaard | Management | 0 companies |
| Anders Mikael Kold | Management | 0 companies |
| Revisorgruppen Interessentskab | Audit | 0 companies |
| Svend Jakobsen | Management | 0 companies |
| Alice Rosenkrantz Stadil | Chief Executive Officer | 0 companies |
| Jørgen Vodsgaard | Management | 0 companies |
| Valdemar Bandolowski | Management | 0 companies |
| Statsaut. Revisor Poul Bak | Audit | 0 companies |
| Brian Noach Bertelsen | Management | 0 companies |
| Jens Peter Ilkjær Thorsen | Audit | 0 companies |
| Jens Binek | Management | 0 companies |
| Hans Jørgen Vodsgård | Board of Directors | 0 companies |
| Christian Isak Charles Dahlager | Chairman | 0 companies |
| Christian Nicholas Rosenkrantz Stadil | Chairman | 0 companies |
| Erik Vittrup Nielsen | Board of Directors | 0 companies |
| Marianne Schelde | Board of Directors | 0 companies |
| Jesper Orla Hartmann Weng | Board of Directors | 0 companies |
| Kurt Egon Behrens | Board of Directors | 0 companies |
| Henning Anker Pedersen | Board of Directors | 0 companies |
| Karl Aage Møller Jensen | Board of Directors | 0 companies |
| Kirsten Malling Stadil | Board of Directors | 0 companies |
| Poul Oluf Nyrup Rasmussen | Board of Directors | 0 companies |
| Christian Løche Andersen | Board of Directors | 0 companies |
| Erik Steen Jensen | Board of Directors | 0 companies |
| Jens Josefsen | Board of Directors | 0 companies |
| Erik Reitzel | Board of Directors | 0 companies |
| Anders Peder Jensen | Board of Directors | 0 companies |
| Thor Stadil | Chairman | 0 companies |