41058021 2023-01-01 2023-12-31 41058021 2022-01-01 2022-12-31 41058021 2023-12-31 41058021 2022-12-31 41058021 2022-12-31 ifrs-full:IssuedCapitalMember 41058021 2022-12-31 ifrs-full:ReserveOfExchangeDifferencesOnTranslationMember 41058021 2022-12-31 ifrs-full:RetainedEarningsMember 41058021 2023-01-01 2023-12-31 ifrs-full:IssuedCapitalMember 41058021 2023-01-01 2023-12-31 ifrs-full:ReserveOfExchangeDifferencesOnTranslationMember 41058021 2023-01-01 2023-12-31 ifrs-full:RetainedEarningsMember 41058021 2023-12-31 ifrs-full:IssuedCapitalMember 41058021 2023-12-31 ifrs-full:ReserveOfExchangeDifferencesOnTranslationMember 41058021 2023-12-31 ifrs-full:RetainedEarningsMember 41058021 2021-12-31 ifrs-full:IssuedCapitalMember 41058021 2021-12-31 ifrs-full:ReserveOfExchangeDifferencesOnTranslationMember 41058021 2021-12-31 ifrs-full:RetainedEarningsMember 41058021 2021-12-31 41058021 2022-01-01 2022-12-31 ifrs-full:IssuedCapitalMember 41058021 2022-01-01 2022-12-31 ifrs-full:ReserveOfExchangeDifferencesOnTranslationMember 41058021 2022-01-01 2022-12-31 ifrs-full:RetainedEarningsMember iso4217:DKK Thor Bidco ApS ApS Vester Farimagsgade 1, 2. 1606 København V 101821000 87924000 7471000 10794000 53535000 64826000 40815000 12304000 70538000 67094000 -29723000 -54790000 25398000 21366000 -55122000 -76156000 378000 83000 7398000 4661000 -62141000 -80734000 3896000 1428000 -66037000 -82162000 -1290000 566000 -1290000 566000 -67327000 -81596000 85362000 85362000 75218000 94304000 2217000 1813000 833000 1844000 163630000 183323000 23390000 21358000 0 0 1349000 1267000 1633000 6083000 2841000 3744000 7134000 38437000 36347000 70889000 199977000 254212000 23272000 23272000 -624000 666000 -52261000 13776000 -29613000 37714000 76141000 76722000 402000 0 21229000 21145000 97772000 97867000 4511000 806000 1291000 1266000 2699000 2149000 99270000 95543000 24047000 18867000 131818000 118631000 229590000 216497000 199977000 254212000 23272000 666000 13776000 37714000 0 0 -66037000 -66037000 0 -1290000 0 -1290000 23272000 -624000 -52261000 -29613000 23272000 100000 95938000 119310000 0 0 -82162000 -82162000 0 566000 0 566000 23272000 666000 13776000 37714000 -66037000 -82162000 25398000 21366000 -7019000 -4578000 3896000 1428000 -5690000 -1789000 -13612000 -10459000 5332000 8590000 22344000 23714000 -15902000 -13647000 38245000 37703000 5661000 2687000 0 2000 -997000 732000 -32392000 -47876000 1011000 -577000 287000 79000 725000 -656000 0 3748000 78110000 1710000 943000 1674000 1794000 365000 75373000 -31303000 26841000 38437000 11998000 0 -402000 7133000 38437000