| Revenue | DKK -620K | -32% |
| EBITDA | DKK -620K | +32% |
| Net profit | DKK -1,5M | -148% |
| Total assets | DKK 126,8M | +12% |
| Equity | DKK 71,4M | -2% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -119 | -35 | -74 | 135 | -56 | -404 | -428 | -464 | 52 | -273 | -396 | 546 | -908 | -620 |
| Staff expenses | -369 | -150 | -1 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 584 | -185 | -75 | 135 | -56 | -404 | -428 | -464 | 52 | -273 | -396 | 546 | -908 | -620 |
| Depreciation & amort. | -167 | -595 | -709 | -436 | -687 | -608 | -783 | -767 | -804 | -624 | -452 | -478 | -564 | -620 |
| EBIT | 417 | -780 | -784 | -301 | -742 | -1.012 | -1.211 | -1.231 | -752 | -897 | -848 | 68 | -1.472 | -1.240 |
| Net financials | -612 | -75 | -1.124 | 25.791 | 1.458 | -98 | 500 | 335 | 358 | 287 | 6.927 | -2.285 | 4.609 | -854 |
| Profit before tax | 613 | -854 | -1.907 | 25.491 | 716 | -1.110 | -711 | -896 | -395 | -610 | 6.079 | -2.217 | 3.137 | -2.094 |
| Tax | 152 | -151 | -184 | -144 | -83 | -212 | -262 | -361 | -56 | -76 | 1.441 | -32 | 18 | -605 |
| Net profit | 461 | -704 | -1.723 | 25.635 | 798 | -898 | -449 | -534 | -339 | -534 | 4.638 | -2.185 | 3.119 | -1.490 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 73.834 | 72.218 | 0 | 93.691 | 87.260 | 85.132 | 82.106 | 83.648 | 81.258 | 85.399 | 91.337 | 112.701 | 113.669 | 126.761 |
| Equity | 51.037 | 49.834 | 0 | 69.746 | 67.544 | 65.645 | 62.398 | 60.967 | 58.629 | 58.095 | 62.733 | 73.304 | 72.922 | 71.433 |
| Long-term debt | -22.356 | 21.805 | 0 | 19.300 | 19.036 | 18.759 | 18.458 | 18.169 | 17.377 | 22.786 | 22.338 | 22.057 | 26.750 | 26.375 |
| Short-term debt | -107 | 452 | 0 | 4.646 | 680 | 728 | 1.250 | 4.512 | 5.252 | 4.519 | 6.267 | 16.905 | 13.370 | 28.902 |
| Total debt | -22.463 | 22.257 | 0 | 23.945 | 19.717 | 19.487 | 19.708 | 22.681 | 22.629 | 27.305 | 28.605 | 38.962 | 40.120 | 55.278 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Jette Lund Wistesen | Board of Directors | 0 companies |
| Brian Videbæk | Board of Directors | 0 companies |
| Maria Hastrup Wistesen | Board of Directors | 0 companies |
| Line Hastrup Wistesen | Board of Directors | 0 companies |
| Henrik Vig | Board of Directors | 0 companies |
| Louise Hastrup Wistesen | Board of Directors | 0 companies |