| Revenue | DKK -22K | -40% |
| EBITDA | DKK -28K | +34% |
| Net profit | DKK -206K | -199% |
| Total assets | DKK 2,3M | -14% |
| Equity | DKK 2,3M | -13% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 63 | -96 | -24 | -51 | -81 | 51 | 70 | 19 | -1 | 10 | -8 | 30 | -37 | -22 |
| Staff expenses | -0 | -4 | -5 | -5 | -5 | -5 | -5 | -8 | -5 | -6 | -6 | -6 | -6 | -6 |
| EBITDA | 63 | -100 | -29 | -56 | -86 | 46 | 65 | -122 | -6 | 4 | -14 | 24 | -43 | -28 |
| Depreciation & amort. | -0 | -34 | -34 | -34 | -34 | -0 | -46 | -50 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 63 | -134 | -63 | -90 | -120 | 46 | 19 | -172 | -6 | 4 | -14 | 24 | -43 | -28 |
| Net financials | 128 | 46 | 323 | 195 | 193 | 158 | 96 | 283 | 208 | 823 | -334 | 454 | 311 | -236 |
| Profit before tax | 191 | -47 | 259 | 105 | 156 | 204 | 115 | 111 | 202 | 826 | -349 | 478 | 268 | -264 |
| Tax | 39 | 21 | 53 | 19 | 42 | 45 | 27 | 25 | 47 | 184 | -76 | 106 | 60 | -58 |
| Net profit | 152 | -67 | 206 | 86 | 114 | 159 | 89 | 86 | 155 | 642 | -272 | 372 | 208 | -206 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.485 | 2.111 | 2.296 | 2.253 | 2.267 | 2.322 | 2.334 | 2.328 | 2.368 | 3.030 | 2.344 | 2.640 | 2.677 | 2.308 |
| Equity | 2.241 | 2.077 | 2.247 | 2.234 | 2.248 | 2.306 | 2.291 | 2.271 | 2.318 | 2.850 | 2.328 | 2.585 | 2.593 | 2.265 |
| Long-term debt | 28 | 0 | 31 | 10 | 0 | 0 | 0 | 40 | 44 | 173 | 0 | 25 | 45 | 0 |
| Short-term debt | 206 | 34 | 13 | 6 | 19 | 16 | 19 | 16 | 7 | 7 | 16 | 29 | 39 | 43 |
| Total debt | 234 | 34 | 43 | 16 | 19 | 16 | 19 | 57 | 50 | 180 | 16 | 55 | 83 | 43 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PG Management | Management | 2007 | — | — |
MU Management | Management | 2026 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2026 |
| Person | Role here | Other companies |
|---|---|---|
| Per Gørup Therkildsen | Management | 0 companies |
| Maria Udengaard Johansen | Management | 0 companies |