| Revenue | DKK -243K | -332% |
| EBITDA | DKK -243K | -332% |
| Net profit | DKK 1,8M | -69% |
| Total assets | DKK 62,2M | +2% |
| Equity | DKK 61,8M | +3% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -296 | -209 | 143 | 212 | 3 | 35 | -90 | 93 | -180 | -87 | 381 | 290 | 105 | -243 |
| Staff expenses | -92 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -198 | -209 | 143 | 212 | 3 | 35 | -90 | 93 | -180 | -87 | 381 | 290 | 105 | -243 |
| Depreciation & amort. | -3 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -201 | -209 | 143 | 212 | 3 | 35 | -90 | 93 | -180 | -87 | 381 | 290 | 105 | -243 |
| Net financials | -3.218 | -2.685 | 3.310 | 2.720 | -786 | 3.976 | 311 | 1.333 | 2.657 | 8.050 | -6.979 | 3.753 | 7.278 | 2.534 |
| Profit before tax | -2.339 | -2.799 | 3.453 | 2.933 | -784 | 4.011 | 221 | 1.425 | 2.477 | 7.963 | -6.597 | 4.043 | 7.383 | 2.292 |
| Tax | -602 | -716 | 864 | 710 | -182 | 891 | 49 | 327 | 549 | 1.738 | -1.424 | 900 | 1.639 | 511 |
| Net profit | -1.738 | -2.082 | 2.589 | 2.223 | -602 | 3.120 | 172 | 1.099 | 1.928 | 6.225 | -5.173 | 3.144 | 5.744 | 1.781 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 39.386 | 41.404 | 43.946 | 46.087 | 44.856 | 48.421 | 47.938 | 49.134 | 51.310 | 58.616 | 51.608 | 54.836 | 61.104 | 62.161 |
| Equity | 38.892 | 40.878 | 43.370 | 45.495 | 44.793 | 47.812 | 47.880 | 48.873 | 50.693 | 56.808 | 51.522 | 54.551 | 60.177 | 61.836 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 835 | 271 |
| Short-term debt | -494 | -526 | 576 | 590 | 63 | 607 | 55 | 258 | 614 | 1.806 | 86 | 285 | 89 | 52 |
| Total debt | -494 | -526 | 576 | 590 | 63 | 607 | 55 | 258 | 614 | 1.806 | 86 | 285 | 924 | 322 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 1974 | — | — | |
BV Management | Management | 2025 | — | — |
HV Management | Management | 2025 | — | — |
PB Audit | Audit | 1974 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2012 | — | — | |
| Chairman | 1974 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| Jens Kristian Rokkjær Graugaard | Audit | 0 companies |
| Bente Vestergaard | Management | 0 companies |
| Henrik Vestergaard | Management | 0 companies |
| Peter Bach Larsen | Audit | 0 companies |
| Eskild Vestergaard Jensen | Board of Directors | 0 companies |
| Oda Irene Vestergaard Pedersen | Chairman | 0 companies |