| Revenue | DKK -101K | +24% |
| EBITDA | DKK -402K | -5% |
| Net profit | DKK -1,1M | -396% |
| Total assets | DKK 19,8M | -3% |
| Equity | DKK 16,4M | -6% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.822 | -2.203 | — | — | 1.100 | 832 | 856 | 900 | 1.155 | -75 | -93 | -69 | -82 | -101 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -300 | -301 | -301 | -302 | -300 |
| EBITDA | 2.822 | -1.596 | 0 | 0 | 1.100 | 832 | 856 | 900 | 1.155 | -375 | -394 | -370 | -383 | -402 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -1.108 | -1.108 | -1.108 | -1.108 | -1.108 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 2.822 | -1.596 | 0 | 0 | -9 | -276 | -253 | -209 | 47 | -375 | -394 | -370 | -383 | -402 |
| Net financials | 8 | -51 | 0 | 0 | -0 | -3 | -269 | 1.069 | 994 | 2.082 | -423 | 1.762 | 773 | -1.363 |
| Profit before tax | 2.830 | -2.205 | 0 | 0 | -9 | 1.681 | 385 | 861 | 1.040 | 1.706 | -817 | 1.393 | 390 | -1.765 |
| Tax | 708 | -0 | -0 | -0 | -0 | -0 | -0 | 208 | 307 | 341 | 14 | 17 | 25 | -682 |
| Net profit | 2.122 | -1.647 | 0 | 0 | -7 | 1.220 | 272 | 653 | 733 | 1.366 | -831 | 1.376 | 366 | -1.082 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 23.148 | 23.953 | 0 | 0 | 23.284 | 22.473 | 21.352 | 20.126 | 19.175 | 20.335 | 19.159 | 20.040 | 20.474 | 19.820 |
| Equity | 18.870 | 19.516 | 0 | 0 | 21.742 | 20.962 | 20.034 | 19.087 | 18.420 | 18.986 | 17.355 | 17.930 | 17.496 | 16.413 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 442 | 189 | 342 | 349 | 221 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.736 | -2.893 | 0 | 0 | 668 | 438 | 740 | 538 | 406 | 1.128 | 1.804 | 2.109 | 2.978 | 3.407 |
| Total debt | 2.736 | -2.893 | 0 | 0 | 668 | 879 | 929 | 880 | 755 | 1.349 | 1.804 | 2.109 | 2.978 | 3.407 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SH Management | Management | 2000 | — | — |
PG Management | Management | 1974 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1974 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2000 | |
| Individual | 25.0% | 25.0% | 2000 | |
| Individual | 25.0% | 25.0% | 2026 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Henning Johnsen | Management | 0 companies |
| Poul Georg Sørensen | Management | 0 companies |
| Gert Larsen | Board of Directors | 0 companies |