| Revenue | DKK 23K | -128% |
| EBITDA | DKK 23K | +128% |
| Net profit | DKK -112K | +43% |
| Total assets | DKK 8,1M | -15% |
| Equity | DKK 7,2M | -2% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 668 | 653 | 653 | 646 | 624 | 624 | 624 | 624 | 513 | 530 | 58 | -16 | -84 | 23 |
| Staff expenses | -72 | -54 | -54 | -74 | -54 | -54 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 464 | 446 | 453 | 414 | 451 | 454 | 140 | 486 | 513 | 530 | 58 | -16 | -84 | 23 |
| Depreciation & amort. | -165 | -183 | -183 | -170 | -125 | -153 | -153 | -153 | -153 | -153 | -153 | -153 | -153 | -153 |
| EBIT | 298 | 263 | 270 | 244 | 326 | 302 | -13 | 333 | 360 | 377 | -95 | -169 | -237 | -129 |
| Net financials | 49 | 96 | -542 | -186 | -516 | -378 | -1.396 | -815 | -367 | -483 | -139 | -428 | 35 | 24 |
| Profit before tax | 348 | 359 | -272 | 58 | -190 | -77 | -1.409 | -482 | -6 | -106 | -234 | -596 | -202 | -105 |
| Tax | 112 | 119 | 181 | 93 | 180 | 87 | -0 | -0 | -130 | 140 | 12 | 18 | -7 | 7 |
| Net profit | 236 | 283 | -435 | 16 | -264 | -164 | -1.409 | -482 | 124 | -245 | -246 | -615 | -195 | -112 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 13.178 | 13.293 | 12.701 | 12.593 | 12.123 | 11.828 | 11.022 | 10.208 | 10.158 | 9.715 | 9.351 | 8.693 | 9.521 | 8.064 |
| Equity | 11.383 | 11.546 | 11.173 | 11.059 | 10.661 | 10.497 | 8.953 | 8.472 | 8.595 | 8.350 | 8.104 | 7.489 | 7.294 | 7.182 |
| Long-term debt | 211 | 211 | 211 | 211 | 211 | 211 | 211 | 211 | 211 | 211 | 211 | 211 | 3 | 3 |
| Short-term debt | 315 | 299 | 282 | 314 | 295 | 163 | 1.088 | 945 | 1.015 | 836 | 749 | 877 | 2.118 | 765 |
| Total debt | 526 | 510 | 492 | 524 | 505 | 374 | 1.298 | 1.156 | 1.226 | 1.046 | 959 | 1.087 | 2.121 | 769 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 1998 | — | — | |
LW Management | Management | 1993 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 66.7% | 66.7% | 2013 | |
| Individual | 25.0% | 25.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| LM REVISION, REGISTRERET REVISIONSANPARTSSELSKAB | Audit | 0 companies |
| Lis Wichmann | Management | 0 companies |