| Revenue | DKK -77K | -20% |
| EBITDA | DKK -77K | +20% |
| Net profit | DKK 210K | -44% |
| Total assets | DKK 11,8M | +0% |
| Equity | DKK 11,1M | -1% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | -98 | -100 | -188 | -185 | -215 | -167 | -249 | -72 | -377 | -105 | -96 | -77 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -124 | -94 | -98 | -100 | -188 | -394 | -394 | -330 | -249 | -5.263 | -6.448 | -105 | -96 | -77 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -124 | -94 | -98 | -100 | -188 | -394 | -394 | -330 | -249 | -5.263 | -6.448 | -105 | -96 | -77 |
| Net financials | -1.072 | -1.191 | 1.394 | 912 | -66 | 640 | 1.991 | 180 | -1.219 | 118 | -44 | -91 | 469 | 287 |
| Profit before tax | -1.196 | -1.285 | 1.296 | 812 | -254 | 246 | 1.597 | -150 | -1.467 | -5.145 | -6.492 | -196 | 374 | 210 |
| Tax | -0 | 6 | -0 | 9 | 30 | -1 | -0 | -0 | 3 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -1.196 | -1.291 | 1.296 | 803 | -284 | 247 | 1.597 | -150 | -1.470 | -5.145 | -6.492 | -196 | 374 | 210 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 42.154 | 34.455 | 35.649 | 34.757 | 34.497 | 34.727 | 34.840 | 34.710 | 35.114 | 32.095 | 23.884 | 23.746 | 11.817 | 11.806 |
| Equity | 40.867 | 32.576 | 33.872 | 34.674 | 34.390 | 34.644 | 34.741 | 34.591 | 33.121 | 27.976 | 21.484 | 21.288 | 11.161 | 11.071 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.121 | 95 | 95 | 83 | 106 | 84 | 99 | 119 | 215 | 4.118 | 2.401 | 2.459 | 656 | 735 |
| Total debt | 1.121 | 95 | 95 | 83 | 106 | 84 | 99 | 119 | 218 | 4.118 | 2.401 | 2.459 | 656 | 735 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PW Management | Management | 2008 | — | — |
LS Unofficial title | Unofficial title | 2022 | — | — |
PL Management | Management | 2001 | — | — |
| Audit | 1998 | — | — | |
SS Audit | Audit | 1998 | — | — |
TO Founder | Founder | 1995 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1995 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2002 | — | — | |
| Chairman | 2008 | — | — | |
| Chairman | 2002 | — | — | |
| Board of Directors | 1998 | — | — | |
| Chairman | 2002 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Wedel Ranch Krarup | Management | 0 companies |
| Lars Skanvig Bramhelft | Unofficial title | 0 companies |
| Peter Lyngs-Klaris | Management | 0 companies |
| Søren Henrik Thestrup Poulsen | Audit | 0 companies |
| Søren Sterup Dinesen | Audit | 0 companies |
| Thomas Olsen | Founder | 0 companies |
| Bent Petersen | Board of Directors | 0 companies |
| John Korsø Jensen | Board of Directors | 0 companies |
| Preben Edvard Kønig | Board of Directors | 0 companies |
| Jens Ahrendt | Chairman | 0 companies |
| Jens Terkel Lund-Nielsen | Chairman | 0 companies |
| Fritz Henrik Schur | Board of Directors | 0 companies |
| Per Christian Møller | Chairman | 0 companies |