| Revenue | DKK -30K | -48% |
| EBITDA | DKK -30K | +84% |
| Net profit | DKK -172K | -272% |
| Total assets | DKK 2,8M | -6% |
| Equity | DKK 2,8M | -6% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -560 | -585 | -535 | -347 | -919 | -126 | -187 | -218 | -152 | -164 | -160 | -164 | -58 | -30 |
| Staff expenses | -120 | -120 | -0 | -100 | -100 | -100 | -0 | -0 | -60 | -60 | -160 | -120 | -129 | -0 |
| EBITDA | -680 | 2.675 | -460 | -447 | -1.019 | -226 | -187 | -218 | -212 | -224 | -320 | -284 | -187 | -30 |
| Depreciation & amort. | -1.394 | 2.402 | 38 | -0 | -43 | -43 | -43 | -43 | -43 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -2.074 | 272 | -498 | -447 | -1.062 | -269 | -230 | -261 | -255 | -224 | -320 | -284 | -187 | -30 |
| Net financials | 1.540 | 1.903 | 2.144 | 1.735 | -188 | 363 | -2.019 | 4.059 | 507 | 1.325 | -967 | 376 | 287 | -142 |
| Profit before tax | -533 | 2.176 | 1.646 | 1.289 | -1.250 | 94 | -2.249 | 3.798 | 252 | 1.101 | -1.287 | 91 | 100 | -172 |
| Tax | -0 | -0 | -830 | 354 | 177 | 202 | -272 | 293 | 183 | 242 | -32 | -0 | -0 | -0 |
| Net profit | -533 | 2.176 | 2.476 | 935 | -1.427 | -108 | -1.977 | 3.505 | 69 | 858 | -1.255 | 91 | 100 | -172 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 28.947 | 28.002 | 24.474 | 23.071 | 21.367 | 20.642 | 16.652 | 14.423 | 12.988 | 12.780 | 10.540 | 4.097 | 2.968 | 2.797 |
| Equity | 26.671 | 25.828 | 23.664 | 22.918 | 21.241 | 20.133 | 16.056 | 13.763 | 12.832 | 12.491 | 10.236 | 4.027 | 2.927 | 2.755 |
| Long-term debt | 2.030 | 1.926 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 246 | 248 | 810 | 153 | 126 | 168 | 84 | 660 | 156 | 289 | 305 | 70 | 41 | 41 |
| Total debt | 2.276 | 2.174 | 810 | 153 | 126 | 168 | 84 | 660 | 156 | 289 | 305 | 70 | 41 | 41 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PV Management | Management | 2023 | — | — |
LV Founder | Founder | 1989 | — | — |
JR Founder | Founder | 1989 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2008 | — | — | |
| Board of Directors | 2001 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1993 |
| Person | Role here | Other companies |
|---|---|---|
| Pernille Vinther Jensen | Management | 0 companies |
| Lars Vinther | Founder | 0 companies |
| Jan Ranners | Founder | 0 companies |
| Sten Sejr Rasmussen | Chairman | 0 companies |
| Charlotte Vinther Jensen | Board of Directors | 0 companies |