CVR 38268406Private limited company (ApS)Investering for egen regning (649910)VejleFounded 20 Dec 2016
Employees
1
CVR registry, Aug 2026
0 (0%) over 12 months
Gross profit
2.3M
DKK, annual report 2025
-20.6% on 2024
Result
+859.8K
DKK, annual report 2025
Equity
6.1M
DKK, annual report 2025
Compiled by Dandex from the Central Business Register (CVR, datacvr.virk.dk), Erhvervsstyrelsen, and annual reports filed in XBRL. Values marked Dandex estimate are computed by Dandex from that data, not registered.
Dandex is Danish company data. Connect it once and ask about ET 1 ApS, or any Danish company, from your assistant, the API or the command line. Answers come from the current record: owners and the ownership network, financials year by year, and the latest registered changes.
Set Up DandexThorsen A/SCVR 21250600, 25% to under 33.3% of capital, 66.7% to under 90% of votes, since 20 Dec 2016
E. Thorsen Holding ApSCVR 42352594, 50% to under 66.7% of capital, 33.3% to under 50% of votes, since 29 Apr 2021
and 1 morePeter Thorsensince 20 Dec 2016
CVR 2125060025% to under 33.3% of capital, 66.7% to under 90% of votessince 20 Dec 2016
CVR 3826840615% to under 20% of capitalsince 28 Apr 2021
CVR 4235259450% to under 66.7% of capital, 33.3% to under 50% of votessince 29 Apr 2021
Holders of 5% or more, from the owner register. CVR records shares in bands, not exact figures.
33.3% to under 50% of capital and votes20 Dec 2016 to 24 Dec 2016
50% to under 66.7% of capital, 33.3% to under 50% of votes24 Dec 2016 to 29 Apr 2021
Ultimate controller
Holds 66.7% to under 90% of capital and 100% of votes in Thorsen A/S, since 10 May 2001
Holding company
CVR 21250600Public limited company (A/S)
Holds 25% to under 33.3% of capital and 66.7% to under 90% of votes in ET 1 ApS, since 20 Dec 2016
This company
ET 1 ApS
CVR 38268406
CVR records founders at incorporation. It does not record whether they are alive or still involved.
20 Dec 2016 to 31 Oct 2026.
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Gross profit | 849 | 264 | 3,475 | 2,871 | 2,281 |
| Operating profit | +539 | -110 | +3,102 | +2,506 | +1,916 |
| Result for the year | +403 | +328 | +2,121 | +2,136 | +860 |
| Equity | 1,033 | 1,361 | 3,382 | 5,418 | 6,128 |
| Total assets | 14,855 | 15,444 | 33,905 | 34,500 | 43,924 |
| Employees (average) | 1 | 1 | 1 | 1 | 1 |
| Credit metrics (Dandex calculations) | |||||
| Gross profit growth (vækst i bruttofortjeneste) | n.m.note 1 | -68.9% | 1,217.4% | -17.4% | -20.5% |
| EBITDA | 575 | -40 | 3,171 | 2,567 | 1,977 |
| EBITDA / gross profit (EBITDA i procent af bruttofortjenesten) | 67.8% | -15.3% | 91.3% | 89.4% | 86.7% |
| Employee growth (vækst i antal ansatte) | 0% | 0% | 0% | 0% | 0% |
| Net interest-bearing debt (NIBD, nettorentebærende gæld) | 6,606 | 6,168 | 23,607 | 20,845 | 22,959 |
| Gearing, NIBD / EBITDA | 11.5x | n.m.note 2 | 7.4x | 8.1x | 11.6x |
| ROIC (afkast af investeret kapital) | 12.7% | -1.1% | 14% | 7.3% | 5.4% |
| Capex (investeringer i anlægsaktiver) | 10,950note 3 | Not reportednote 4 | 20,075note 3 | 700note 5 | 200note 5 |
| NIBD incl. group and owner balances (NIBD inkl. koncern- og ejermellemværender) | 9,925 | 9,478 | 28,483 | 26,951 | 26,129 |
DKK thousands. Annual reports via XBRL. Employees are the annual report's average and may cover a group.
Credit metrics are Dandex calculations from the filed figures, not filed values; estimates are in grey with a note. Ratios are percentages and gearing a multiple. Definitions. Revenue-based rows are empty: the company reports gross profit only (bruttofortjeneste), which class B filers may. No cash flow statement filed (class A and B are exempt).
Annual report 2025
1 Jan 2025 to 31 Dec 2025, published 18 May 2026
Annual report 2024
1 Jan 2024 to 31 Dec 2024, published 6 May 2025
Annual report 2023
1 Jan 2023 to 31 Dec 2023, published 8 Apr 2024
Annual report 2022
1 Jan 2022 to 31 Dec 2022, published 27 Mar 2023
Annual report 2021
1 Jan 2021 to 31 Dec 2021, published 11 May 2022
1 registered in CVR.
P-number 1022021695Toldvagten 2, 7100 Vejle
