| Revenue | DKK -270K | -103% |
| EBITDA | DKK -302K | -103% |
| Net profit | DKK 8,7M | +10% |
| Total assets | DKK 80M | -6% |
| Equity | DKK 77,7M | -5% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 873 | 808 | 451 | 466 | 853 | 758 | 761 | 4 | 552 | 624 | 363 | 349 | 9.932 | -270 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 264 | 564 | 235 | 239 | 651 | 322 | 661 | 1.628 | 383 | 512 | 163 | 51 | 9.757 | -302 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -198 |
| EBIT | 264 | 564 | 235 | 239 | 651 | 322 | 661 | 1.628 | 383 | 512 | 163 | 51 | 9.757 | -501 |
| Net financials | 2 | 55 | -141 | 409 | 1.219 | -221 | 6.777 | 58.633 | 11.616 | 18.291 | -7.951 | 1.643 | 8.315 | 11.761 |
| Profit before tax | 266 | 619 | 93 | 648 | 1.870 | 101 | 6.437 | 60.261 | 11.999 | 18.803 | -7.788 | 1.694 | 10.265 | 11.261 |
| Tax | 50 | 131 | 25 | -5 | 75 | 23 | -172 | 566 | 2.137 | 1.420 | -1.732 | 366 | 2.313 | 2.541 |
| Net profit | 216 | 488 | 68 | 653 | 1.795 | 78 | 7.265 | 59.694 | 9.862 | 17.383 | -6.055 | 1.328 | 7.951 | 8.720 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.441 | 5.557 | 8.319 | 10.328 | 10.256 | 10.020 | 17.035 | 71.798 | 82.048 | 99.684 | 86.680 | 93.894 | 85.017 | 80.047 |
| Equity | 3.174 | 3.662 | 3.730 | 4.383 | 6.178 | 6.156 | 13.322 | 62.916 | 71.378 | 88.761 | 78.706 | 77.034 | 81.985 | 77.705 |
| Long-term debt | 1.405 | 1.026 | 3.810 | 5.183 | 3.203 | 3.020 | 2.808 | 7.552 | 7.984 | 7.622 | 7.640 | 7.844 | 130 | 0 |
| Short-term debt | 140 | 132 | 37 | 32 | 175 | 126 | 171 | 806 | 717 | 1.316 | 81 | 8.397 | 2.902 | 2.342 |
| Total debt | 1.546 | 1.157 | 3.847 | 5.216 | 3.378 | 3.146 | 2.978 | 8.358 | 8.701 | 8.938 | 7.722 | 16.241 | 3.031 | 2.342 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PH Audit | Audit | 1987 | — | — |
| Audit | 1987 | — | — | |
KV Management | Management | 1987 | — | — |
SH Management | Management | 1987 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1987 | — | — | |
| Board of Directors | 1987 | — | — | |
| Board of Directors | 1987 | — | — | |
| Board of Directors | 1987 | — | — | |
| Board of Directors | 1987 | — | — | |
| Board of Directors | 1987 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1987 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Holmstrøm Degn | Audit | 0 companies |
| Statsaut. revisor Egon Bruun-Petersen | Audit | 0 companies |
| Knud Villiam Niels Laursen | Management | 0 companies |
| Stig Hjorth Egelund | Management | 0 companies |
| Arthur Roland Stewart | Board of Directors | 0 companies |
| Søren Heintzelmann | Board of Directors | 0 companies |
| Arne Steen Hansen | Board of Directors | 0 companies |
| Gunnar Homann | Board of Directors | 0 companies |
| Jonna Odorico | Board of Directors | 0 companies |
| Poul Erik Petersen | Board of Directors | 0 companies |