| Revenue | DKK 836K | -86% |
| EBITDA | DKK 705K | -88% |
| Net profit | DKK 509K | -89% |
| Total assets | DKK 21,3M | +4% |
| Equity | DKK 20,6M | +2% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -84 | -73 | -72 | -37 | -35 | -41 | -73 | 421 | 410 | 370 | 387 | 802 | 5.950 | 836 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -84 | -73 | -72 | -37 | -35 | -41 | -73 | 261 | 319 | 313 | 298 | 662 | 5.886 | 705 |
| Depreciation & amort. | 31 | -31 | -31 | -31 | -31 | -31 | -31 | -31 | -31 | -31 | -31 | -31 | -31 | -31 |
| EBIT | -115 | -104 | -103 | -68 | -66 | -72 | -104 | 230 | 288 | 282 | 267 | 631 | 5.855 | 674 |
| Net financials | -26 | 267 | 41 | 571 | 300 | 365 | 409 | -118 | -61 | -86 | -33 | -22 | -62 | -43 |
| Profit before tax | -141 | 163 | -62 | 503 | 234 | 292 | 304 | 220 | 263 | 196 | 250 | 609 | 5.793 | 671 |
| Tax | -60 | 44 | 164 | 130 | 61 | 70 | 64 | 79 | 61 | 64 | 65 | 145 | 1.294 | 163 |
| Net profit | -81 | 119 | -226 | 374 | 173 | 222 | 240 | 141 | 202 | 132 | 185 | 464 | 4.499 | 509 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 16.596 | 16.597 | 16.206 | 16.435 | 16.542 | 16.548 | 16.701 | 16.818 | 17.008 | 17.134 | 17.363 | 17.712 | 20.448 | 21.275 |
| Equity | 16.559 | 16.581 | 16.054 | 16.328 | 16.400 | 16.519 | 16.653 | 16.794 | 16.985 | 17.073 | 17.183 | 17.537 | 20.189 | 20.635 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 37 | 16 | 152 | 107 | 142 | 30 | 48 | 24 | 23 | 61 | 180 | 174 | 259 | 630 |
| Total debt | 37 | 16 | 152 | 107 | 142 | 30 | 48 | 24 | 23 | 61 | 180 | 174 | 259 | 630 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LS Management | Management | 1996 | — | — |
NV Management | Management | 2024 | — | — |
JV Management | Management | 1999 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 1996 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1999 |
| Person | Role here | Other companies |
|---|---|---|
| Leif Stiholt | Management | 0 companies |
| Nan Vangsgård Stiholt | Management | 0 companies |
| Jørgen Vangsgaard | Management | 0 companies |
| Poul Rørsgaard | Chairman | 0 companies |