| Revenue | DKK 73K | -199% |
| EBITDA | DKK 73K | +199% |
| Net profit | DKK 61K | -84% |
| Total assets | DKK 8,8M | -9% |
| Equity | DKK 8,5M | -10% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 9.866 | 10.039 | 9.660 | 3.574 | 10.429 | 1.676 | 1.745 | 1.940 | 292 | -126 | -97 | -152 | -74 | 73 |
| Staff expenses | -6.907 | -6.953 | -6.809 | -3.880 | -1.168 | -1.060 | -1.069 | -1.080 | -50 | -42 | -0 | -0 | -0 | -0 |
| EBITDA | 2.959 | 3.087 | 2.851 | -306 | 9.261 | 616 | 675 | 860 | 242 | -167 | -97 | -152 | -74 | 73 |
| Depreciation & amort. | -247 | -226 | -146 | -98 | -9 | -9 | -19 | -89 | -81 | -70 | -0 | -0 | -0 | -0 |
| EBIT | 2.712 | 2.860 | 2.705 | -404 | 9.253 | 607 | 656 | 771 | 161 | -237 | -97 | -152 | -74 | 73 |
| Net financials | 168 | 42 | 160 | 418 | 48 | 739 | 518 | 856 | -149 | 734 | 153 | -33 | 560 | 24 |
| Profit before tax | 2.880 | 2.903 | 2.865 | 14 | 9.300 | 1.346 | 1.174 | 1.627 | 12 | 497 | 56 | -185 | 486 | 97 |
| Tax | 710 | 766 | 710 | 11 | 2.068 | 332 | 304 | 321 | 4 | 115 | 12 | -45 | 115 | 36 |
| Net profit | 2.170 | 2.137 | 2.155 | 2 | 7.233 | 1.014 | 870 | 1.306 | 8 | 382 | 44 | -140 | 371 | 61 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 14.536 | 14.799 | 15.643 | 13.783 | 18.604 | 17.391 | 16.135 | 16.867 | 15.028 | 13.147 | 11.972 | 10.404 | 9.662 | 8.803 |
| Equity | 7.876 | 8.012 | 8.167 | 8.169 | 14.202 | 15.216 | 14.887 | 15.293 | 13.601 | 12.682 | 11.826 | 10.287 | 9.457 | 8.518 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 6.660 | 6.787 | 7.476 | 5.614 | 3.891 | 1.514 | 317 | 412 | 1.427 | 464 | 146 | 117 | 204 | 285 |
| Total debt | 6.660 | 6.787 | 7.476 | 5.614 | 3.891 | 1.514 | 317 | 412 | 1.427 | 464 | 146 | 117 | 204 | 285 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HK | Audit | 1993 | — | — |
HW Founder | Founder | 1993 | — | — |
LV Founder | Founder | 1993 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1999 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1993 |
| Person | Role here | Other companies |
|---|---|---|
| Hasse Kjærsgaard Larsen | Audit | 0 companies |
| Henrik Wulff Jørgensen | Founder | 0 companies |
| Liselotte Vagn Jensen | Founder | 0 companies |
| Arne Finn Jakobsen | Board of Directors | 0 companies |