| Revenue | DKK -20K | -51% |
| EBITDA | DKK -23K | +56% |
| Net profit | DKK -22K | +54% |
| Total assets | DKK 477K | -53% |
| Equity | DKK 460K | -54% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -47 | -53 | -50 | -48 | -49 | -71 | -45 | -45 | -54 | -56 | -44 | -44 | -41 | -20 |
| Staff expenses | -180 | -180 | -180 | -180 | -181 | -681 | -192 | -192 | -192 | -192 | -192 | -162 | -12 | -3 |
| EBITDA | -227 | -233 | -230 | -228 | -230 | -751 | -237 | -237 | -246 | -248 | -236 | -206 | -53 | -23 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -56 | -56 | -56 | -0 | -0 | -0 |
| EBIT | -227 | -233 | -230 | -228 | -230 | -751 | -237 | -237 | -302 | -304 | -292 | -206 | -53 | -23 |
| Net financials | 2.466 | 2.487 | 1.770 | 1.514 | 2.529 | 1.874 | 878 | 1.528 | 24.231 | 241 | 447 | 433 | 5 | 1 |
| Profit before tax | 2.239 | 2.255 | 1.541 | 1.286 | 2.299 | 1.123 | 641 | 1.291 | 23.929 | -63 | 155 | 227 | -47 | -22 |
| Tax | 201 | -61 | -71 | 132 | -0 | -0 | -185 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 2.038 | 2.316 | 1.612 | 1.154 | 2.299 | 1.123 | 826 | 1.291 | 23.929 | -63 | 155 | 227 | -47 | -22 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 15.109 | 17.371 | 19.271 | 20.355 | 22.428 | 14.538 | 15.199 | 16.794 | 12.787 | 11.707 | 11.454 | 881 | 1.024 | 477 |
| Equity | 14.844 | 17.159 | 18.771 | 19.925 | 22.224 | 11.152 | 11.996 | 13.287 | 12.735 | 11.672 | 11.428 | 855 | 1.005 | 460 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 265 | 212 | 500 | 430 | 205 | 3.386 | 3.203 | 3.507 | 51 | 35 | 26 | 26 | 19 | 18 |
| Total debt | 265 | 212 | 500 | 430 | 205 | 3.386 | 3.203 | 3.507 | 51 | 35 | 26 | 26 | 19 | 18 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LT Management | Management | 2008 | — | — |
VB Management | Management | 2010 | — | — |
NJ Management | Management | 2004 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2010 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2010 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Familieselskabet Gantzel Pedersen Holding ApS | Company | 20.0% | 20.0% | 2025 |
Familien Eriksen Invest ApS | Company | 20.0% | 20.0% | 2025 |
SALUT A/S | Company | 20.0% | 20.0% | 2025 |
GANTZEL HOLDING, IKAST ApS | Company | 15.0% | 15.0% | 2025 |
LYNGVIG ApS | Company | 10.0% | 10.0% | 2017 |
SYDVESTINVEST A/S | Company | 10.0% | 10.0% | 2019 |
TEX INVEST. IKAST A/S | Company | 15.0% | 15.0% | 2010 |
VBF CONSULT ApS | Company | 15.0% | 15.0% | 2010 |
DION ERIKSEN HOLDING ApS | Company | 25.0% | 25.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Ternholt-Pedersen | Management | 0 companies |
| Villy Bukbjerg Fiedler | Management | 0 companies |
| Niels-Christian Juhl Nielsen | Management | 0 companies |
| Lars Gantzel Pedersen | Chairman | 0 companies |
| Steen Aaes-Jørgensen | Board of Directors | 0 companies |
| Peter Kirk Larsen | Board of Directors | 0 companies |
| Dion Møberg Eriksen | Board of Directors | 0 companies |