| Revenue | DKK -69K | -30% |
| EBITDA | DKK -69K | +30% |
| Net profit | DKK 6,7M | -21% |
| Total assets | DKK 104,8M | +3% |
| Equity | DKK 103,4M | +3% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | -41 | — | — | — | — | — | — | — | 27.463 | -80 | -80 | -98 | -69 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 932 | -41 | 6.598 | 3.536 | 1.425 | 3.461 | 4.853 | 3.102 | 5.215 | -28 | -80 | -80 | -98 | -69 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 932 | -41 | 6.598 | 3.536 | 1.425 | 3.461 | 4.853 | 3.102 | 5.215 | -28 | -80 | -80 | -98 | -69 |
| Net financials | 856 | 3.106 | 6.853 | 3.646 | 1.476 | 3.540 | 4.845 | 3.094 | 4.133 | 18.318 | 23.697 | 15.721 | 8.133 | 6.461 |
| Profit before tax | 813 | 3.065 | 6.557 | 3.604 | 1.435 | 3.503 | 4.810 | 3.068 | 4.087 | 18.290 | 23.618 | 15.641 | 8.035 | 6.392 |
| Tax | -42 | 136 | 470 | 368 | -156 | 184 | -44 | -34 | -233 | -1.989 | -671 | -1.045 | -448 | -340 |
| Net profit | 856 | 2.929 | 6.086 | 3.236 | 1.592 | 3.319 | 4.854 | 3.102 | 4.321 | 20.279 | 24.289 | 16.686 | 8.483 | 6.732 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 20.054 | 23.240 | 29.123 | 30.121 | 27.046 | 33.975 | 34.744 | 37.780 | 43.210 | 63.384 | 86.553 | 99.132 | 101.805 | 104.848 |
| Equity | 16.405 | 19.237 | 25.023 | 23.534 | 24.726 | 28.092 | 32.688 | 35.489 | 39.771 | 59.968 | 80.502 | 97.188 | 100.671 | 103.403 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 3.649 | 4.003 | 4.099 | 6.587 | 2.321 | 5.884 | 2.056 | 2.291 | 3.439 | 3.416 | 6.051 | 1.944 | 1.134 | 1.445 |
| Total debt | 3.649 | 4.003 | 4.099 | 6.587 | 2.321 | 5.884 | 2.056 | 2.291 | 3.439 | 3.416 | 6.051 | 1.944 | 1.134 | 1.445 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PH | Audit | 1997 | — | — |
LL Management | Management | 2025 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2013 | — | — | |
| Chairman | 2016 | — | — | |
| Board of Directors | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MVG HOLDING ApS | Company | 33.3% | 33.3% | 2025 |
SIKAIN HOLDING ApS | Company | 33.3% | 33.3% | 2025 |
LINE BRØNS HOLDING ApS | Company | 33.3% | 33.3% | 2025 |
SG SKIVE HOLDING ApS | Company | 10.0% | 10.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Poul Henning Frederiksen | Audit | 0 companies |
| Line Lindholt Brøns | Management | 0 companies |
| Steen Ginnerup | Board of Directors | 0 companies |
| Anne Lindholt Kornvig | Chairman | 0 companies |
| Mads Vestergaard Ginnerup | Board of Directors | 0 companies |