| Revenue | DKK 609K | -60% |
| EBITDA | DKK -3,8M | +37% |
| Net profit | DKK -3,9M | +37% |
| Total assets | DKK 8,6M | -33% |
| Equity | DKK 3,3M | -49% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.238 | 1.263 | 1.288 | 1.314 | 1.340 | 1.367 | 1.394 | 1.371 | 1.397 | 1.421 | 1.444 | 1.498 | 1.530 | 609 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 1.203 | 590 | 1.542 | 1.573 | 1.292 | 1.316 | 1.345 | 1.334 | 1.497 | 1.446 | 1.489 | 1.322 | -5.964 | -3.763 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 1.203 | 590 | 1.542 | 1.573 | 1.292 | 1.316 | 1.345 | 1.334 | 1.497 | 1.446 | 1.489 | 1.322 | -5.964 | -3.763 |
| Net financials | -839 | -860 | -844 | -815 | -517 | -483 | -466 | -436 | -366 | -89 | -167 | -164 | -123 | -101 |
| Profit before tax | 363 | -270 | 699 | 757 | 775 | 833 | 878 | 898 | 1.130 | 1.357 | 1.322 | 1.158 | -6.087 | -3.864 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 363 | -270 | 699 | 757 | 775 | 833 | 878 | 898 | 1.130 | 1.357 | 1.322 | 1.158 | -6.087 | -3.864 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 18.538 | 18.538 | 18.538 | 18.538 | 18.538 | 18.538 | 18.538 | 18.500 | 18.600 | 18.625 | 20.606 | 20.430 | 12.936 | 8.627 |
| Equity | 2.353 | 1.939 | 2.538 | 3.135 | 3.750 | 4.423 | 5.141 | 5.980 | 7.050 | 8.347 | 11.545 | 12.643 | 6.496 | 3.339 |
| Long-term debt | 13.046 | 13.332 | 12.683 | 12.022 | 11.710 | 11.395 | 11.076 | 10.184 | 8.589 | 7.626 | 6.665 | 5.707 | 4.750 | 0 |
| Short-term debt | 3.139 | 3.267 | 3.317 | 3.380 | 3.077 | 2.720 | 2.320 | 2.336 | 2.961 | 2.652 | 2.395 | 2.079 | 1.689 | 5.288 |
| Total debt | 16.184 | 16.598 | 16.000 | 15.402 | 14.787 | 14.114 | 13.396 | 12.520 | 11.550 | 10.278 | 9.061 | 7.787 | 6.439 | 5.288 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PV Unofficial title | Unofficial title | 2026 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2010 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 10.0% | 10.0% | 2010 | |
| Individual | 10.0% | 10.0% | 2010 | |
| Individual | 10.0% | 10.0% | 2023 | |
| Individual | 10.0% | 10.0% | 2010 | |
| Individual | 10.0% | 10.0% | 2010 | |
| Individual | 10.0% | 10.0% | 2010 | |
| Individual | 10.0% | 10.0% | 2010 | |
| Individual | 10.0% | 10.0% | 2010 | |
| Individual | 10.0% | 10.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Vilsøe | Unofficial title | 0 companies |
| Mogens Lauritzen | Board of Directors | 0 companies |
| Carsten Lykke | Board of Directors | 0 companies |
| Bo Helligsøe | Board of Directors | 0 companies |