| Revenue | DKK -11K | +45% |
| EBITDA | DKK -11K | -45% |
| Net profit | DKK 120K | -27% |
| Total assets | DKK 2,4M | -11% |
| Equity | DKK 1,7M | -9% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 375 | 329 | 323 | 372 | 301 | — | — | — | — | — | — | -6 | -8 | -11 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 208 | 163 | 323 | 372 | 301 | 331 | 339 | 346 | 351 | 248 | 387 | -6 | -8 | -11 |
| Depreciation & amort. | -0 | -0 | -166 | -166 | -166 | -166 | -166 | -166 | -166 | -166 | -0 | -0 | -0 | -0 |
| EBIT | 208 | 163 | 157 | 205 | 135 | 165 | 173 | 179 | 185 | 82 | 387 | -6 | -8 | -11 |
| Net financials | -144 | -138 | -125 | -102 | -86 | 0 | 0 | 0 | 0 | 0 | 0 | 206 | 171 | 131 |
| Profit before tax | 65 | 25 | 32 | 103 | 48 | 95 | 120 | 140 | 152 | 55 | 380 | 200 | 164 | 120 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 65 | 25 | 32 | 103 | 48 | 95 | 120 | 140 | 152 | 55 | 380 | 200 | 164 | 120 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.851 | 3.599 | 3.418 | 3.153 | 2.973 | 2.817 | 2.633 | 2.449 | 2.305 | 2.144 | 2.245 | 2.462 | 2.648 | 2.354 |
| Equity | 919 | 944 | 1.952 | 1.180 | 1.228 | 1.322 | 1.442 | 1.582 | 1.634 | 1.589 | 1.870 | 1.869 | 1.833 | 1.663 |
| Long-term debt | 2.543 | 1.803 | 1.437 | 1.072 | 706 | 341 | 270 | 199 | 129 | 58 | 373 | 0 | 0 | 0 |
| Short-term debt | 389 | 852 | 1.004 | 902 | 1.039 | 1.151 | 916 | 662 | 535 | 488 | 2 | 592 | 815 | 692 |
| Total debt | 2.932 | 2.655 | 2.442 | 1.974 | 1.745 | 1.491 | 1.186 | 861 | 664 | 546 | 375 | 592 | 815 | 692 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
WL | Stakeholder | 2013 | — | — |
WL | Stakeholder | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 15.0% | 15.0% | 2009 | |
Speciallægeselskabet Pascal Bonvin ApS | Company | 10.0% | 10.0% | 2025 |
| Individual | 10.0% | 10.0% | 2011 | |
| Individual | 10.0% | 10.0% | 2011 | |
| Individual | 10.0% | 10.0% | 2009 | |
| Individual | 10.0% | 10.0% | 2009 | |
| Individual | 10.0% | 10.0% | 2009 | |
| Individual | 5.0% | 5.0% | 2011 | |
| Individual | 5.0% | 5.0% | 2009 | |
SPECIALLÆGESELSKABET PASCAL BONVIN ApS | Company | 10.0% | 10.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Windpark Lugau Verwaltung UG (haftungsbeschränkt) | Stakeholder | 0 companies |
| Windpark Lugau Verwaltung UG (haftungsbeschränkt) | Stakeholder | 0 companies |
| Jørn Sondrup | Board of Directors | 0 companies |
| Bo Skjødt Schøler | Board of Directors | 0 companies |