| Revenue | DKK 25K | -77% |
| EBITDA | DKK 25K | +155% |
| Net profit | DKK 57K | +142% |
| Total assets | DKK 362K | -60% |
| Equity | DKK 87K | +110% |
| Employees | 3 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 15.700 | 17.101 | 11.091 | 109 | 25 |
| Staff expenses | -13.598 | -15.034 | -13.642 | -154 | -0 |
| EBITDA | 2.102 | 2.067 | -2.551 | -44 | 25 |
| Depreciation & amort. | -485 | -567 | -613 | -0 | -0 |
| EBIT | 1.617 | 1.500 | -3.164 | -44 | 25 |
| Net financials | -939 | -935 | -3.033 | -130 | 1 |
| Profit before tax | 678 | 564 | -6.196 | -174 | 25 |
| Tax | 150 | 113 | -669 | -37 | -32 |
| Net profit | 527 | 451 | -5.528 | -137 | 57 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 30.992 | 27.364 | 5.029 | 901 | 362 |
| Equity | 4.343 | 4.794 | -733 | -870 | 87 |
| Long-term debt | 3.195 | 3.202 | 1.145 | 0 | 0 |
| Short-term debt | 23.206 | 19.043 | 4.617 | 1.771 | 275 |
| Total debt | 26.401 | 22.245 | 5.763 | 1.771 | 275 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
HP Unofficial title | Unofficial title | 2026 |
| Former (4) | ||
FV Management | Management | 2004 – 2010 |
HV Management | Management | 2004 – 2023 |
JB Audit | Audit | 2004 – 2006 |
HG Management | Management | 2023 – 2026 |
| Name | Role | Member since |
|---|---|---|
| Former (6) | ||
| Board of Directors | 2005 – 2010 | |
| Chairman | 2004 – 2017 | |
| Board of Directors | 2023 – 2026 | |
| Board of Directors | 2004 – 2010 | |
| Board of Directors | 2004 – 2005 | |
| Chairman | 2018 – 2026 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Flemming Vilhelmsen | Management | 0 companies |
| Hans-Henrik Vilhelmsen | Management | 0 companies |
| Henning Peter Moritzen | Unofficial title | 0 companies |
| Jakob Bødker | Audit | 0 companies |
| Henrik Grønning Madsen | Management | 0 companies |
| Allan Mariager | Board of Directors | 0 companies |
| Henrik Horn Andersen | Chairman | 0 companies |
| Charlotte Gravholt Faurhøj | Board of Directors | 0 companies |
| Hans Wilhelmsen | Board of Directors | 0 companies |
| Anita Vilhelmsen | Board of Directors | 0 companies |
| Ole Laugesen | Chairman | 0 companies |