| Revenue | DKK -6K | -59% |
| EBITDA | DKK -6K | +59% |
| Net profit | DKK -45K | +30% |
| Total assets | DKK 362K | -12% |
| Equity | DKK 352K | -11% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 392 | 102 | 411 | 423 | 437 | 420 | 383 | 389 | 386 | 386 | 385 | 389 | -15 | -6 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 392 | 102 | 411 | 423 | 437 | 420 | 383 | 389 | 386 | 386 | 385 | 389 | -15 | -6 |
| Depreciation & amort. | 310 | 374 | 392 | 392 | 734 | -512 | -531 | -531 | -531 | -180 | -85 | -0 | -0 | -0 |
| EBIT | 82 | -272 | 18 | 31 | -297 | -92 | -147 | -142 | -145 | 206 | 300 | 389 | -15 | -6 |
| Net financials | -107 | -89 | -71 | -50 | -108 | -79 | -68 | -55 | -43 | -31 | -31 | 9 | 2 | 0 |
| Profit before tax | -24 | -360 | -52 | -20 | -405 | -171 | -215 | -197 | -188 | 175 | 269 | 398 | -13 | -6 |
| Tax | -8 | -81 | -14 | -6 | -90 | -41 | -47 | -43 | -41 | 38 | 59 | 88 | 52 | 39 |
| Net profit | -16 | -280 | -39 | -14 | -315 | -130 | -168 | -154 | -147 | 136 | 210 | 311 | -65 | -45 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.266 | 1.737 | 1.390 | 1.046 | 2.588 | 2.103 | 1.666 | 1.228 | 883 | 630 | 516 | 476 | 409 | 362 |
| Equity | 876 | 596 | 557 | 544 | 403 | 274 | 106 | -48 | -195 | -58 | 151 | 462 | 397 | 352 |
| Long-term debt | 1.112 | 782 | 449 | 118 | 1.750 | 1.500 | 1.239 | 932 | 647 | 350 | 39 | 0 | 0 | 0 |
| Short-term debt | 278 | 360 | 383 | 385 | 434 | 329 | 321 | 345 | 430 | 338 | 326 | 14 | 12 | 10 |
| Total debt | 1.390 | 1.141 | 833 | 503 | 2.184 | 1.829 | 1.560 | 1.276 | 1.077 | 688 | 365 | 14 | 12 | 10 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LF Management | Management | 2024 | — | — |
PV Management | Management | 2009 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2009 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
TORVEGADE CENTRET VEJEN ApS | Company | 10.0% | 10.0% | 2016 |
ENTREPRENØR HENNING HAVE A/S | Company | 10.0% | 10.0% | 2016 |
BO PLAN ApS | Company | 5.0% | 5.0% | 2016 |
AUTOFORHANDLER MOGENS SCHELDE HANSEN. RØDDING A/S | Company | 5.0% | 5.0% | 2016 |
MURERFIRMAET AXEL POULSEN A/S | Company | 5.0% | 5.0% | 2016 |
M.S.H.. RØDDING A/S | Company | 5.0% | 5.0% | 2015 |
BO PLAN HOLDING ApS | Company | 5.0% | 5.0% | 2015 |
VICTAR A/S | Company | 33.3% | 33.3% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Frydendahl Hansen | Management | 0 companies |
| Peter Voss Bredsten | Management | 0 companies |
| Søren Knag Pedersen | Board of Directors | 0 companies |
| Per Tækker | Board of Directors | 0 companies |
| Lars Erik Højbjerg | Board of Directors | 0 companies |
| Henning Gaarde Have | Board of Directors | 0 companies |