| Revenue | DKK -10K | +19% |
| EBITDA | DKK -10K | -19% |
| Net profit | DKK -73K | -350% |
| Total assets | DKK 2,8M | -3% |
| Equity | DKK 2,8M | -3% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -21 | -9 | -53 | 2 | 0 | 0 | 0 | 0 | -12 | -10 | -9 | -9 | -9 | -10 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -21 | -9 | -53 | 2 | 0 | 0 | 0 | 0 | -12 | -10 | -9 | -9 | -9 | -10 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -21 | -9 | -53 | 2 | 0 | 0 | 0 | 0 | -12 | -10 | -9 | -9 | -9 | -10 |
| Net financials | -3.309 | 184 | 221 | 490 | 655 | 705 | 410 | 52 | 154 | 235 | 53 | -102 | -32 | -65 |
| Profit before tax | -3.330 | 175 | 168 | 492 | 655 | 705 | 410 | 52 | 142 | 224 | 43 | -111 | -41 | -75 |
| Tax | -22 | -18 | -16 | -6 | -21 | -22 | -7 | -6 | -4 | 119 | -10 | -32 | -25 | -2 |
| Net profit | -3.308 | 193 | 184 | 498 | 676 | 727 | 417 | 58 | 146 | 105 | 54 | -80 | -16 | -73 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.852 | 2.134 | 2.563 | 3.152 | 3.924 | 4.750 | 3.309 | 3.396 | 3.562 | 2.899 | 2.963 | 2.873 | 2.857 | 2.785 |
| Equity | -113 | 80 | 264 | 762 | 1.439 | 2.165 | 2.582 | 2.640 | 2.787 | 2.892 | 2.946 | 2.866 | 2.850 | 2.776 |
| Long-term debt | 1.948 | 2.052 | 2.295 | 2.390 | 2.485 | 2.584 | 727 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 17 | 2 | 4 | 0 | 0 | 0 | 0 | 756 | 776 | 8 | 18 | 8 | 8 | 9 |
| Total debt | 1.965 | 2.054 | 2.299 | 2.390 | 2.485 | 2.584 | 727 | 756 | 776 | 8 | 18 | 8 | 8 | 9 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PB Management | Management | 2003 | — | — |
JL Management | Management | 2004 | — | — |
JV Management | Management | 2004 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2004 | — | — | |
| Chairman | 2004 | — | — | |
| Board of Directors | 2004 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
VILHELM INVEST A/S | Company | 100.0% | 100.0% | 2021 |
SENNIEL ApS | Company | 20.0% | 20.0% | 2007 |
| Individual | 20.0% | 20.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Preben Bang Henriksen | Management | 0 companies |
| Jesper Larsen | Management | 0 companies |
| Jens Vilhelm Birkedal Balslev | Management | 0 companies |
| Jane Graugaard | Board of Directors | 0 companies |
| Michael Kjær Graff | Chairman | 0 companies |
| John Palle Andersen | Board of Directors | 0 companies |