| Revenue | DKK 246K | -37% |
| EBITDA | DKK 240K | -38% |
| Net profit | DKK 259K | -21% |
| Total assets | DKK 581K | -13% |
| Equity | DKK 498K | -12% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 580 | 690 | 418 | 276 | 519 | 453 | 483 | 483 | 516 | 353 | 570 | 452 | 391 | 246 |
| Staff expenses | -92 | -94 | -68 | -63 | -80 | -88 | -68 | -78 | -84 | -59 | -0 | -11 | -6 | -5 |
| EBITDA | 488 | 596 | 350 | 213 | 439 | 365 | 415 | 404 | 432 | 294 | 570 | 442 | 385 | 240 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 488 | 596 | 350 | 213 | 439 | 365 | 415 | 404 | 432 | 294 | 570 | 442 | 385 | 240 |
| Net financials | 74 | 67 | 78 | 10 | 17 | 36 | -46 | -1 | -15 | 27 | 17 | 21 | 33 | 92 |
| Profit before tax | 562 | 663 | 428 | 223 | 456 | 400 | 369 | 404 | 417 | 320 | 587 | 463 | 418 | 332 |
| Tax | 141 | 173 | 101 | 54 | 100 | 86 | 86 | 92 | 94 | 74 | 130 | 103 | 92 | 73 |
| Net profit | 421 | 490 | 327 | 169 | 356 | 314 | 283 | 312 | 323 | 247 | 458 | 360 | 326 | 259 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 888 | 1.044 | 774 | 593 | 793 | 783 | 712 | 643 | 692 | 517 | 854 | 712 | 669 | 581 |
| Equity | 768 | 688 | 565 | 464 | 580 | 534 | 457 | 409 | 420 | 355 | 603 | 603 | 569 | 498 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 120 | 357 | 209 | 129 | 213 | 249 | 255 | 234 | 272 | 161 | 251 | 109 | 100 | 83 |
| Total debt | 120 | 357 | 209 | 129 | 213 | 249 | 255 | 234 | 272 | 161 | 251 | 109 | 100 | 83 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MW Management | Management | 2022 | — | — |
BB | Audit | 1974 | — | — |
MV Management | Management | 1974 | — | — |
| Audit | 1974 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1997 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 25.0% | 25.0% | 1974 | |
| Individual | 25.0% | 25.0% | 1974 | |
| Individual | 5.0% | 5.0% | 2023 | |
| Individual | 5.0% | 5.0% | 2023 | |
| Individual | 5.0% | 5.0% | 2023 | |
| Individual | 5.0% | 5.0% | 1974 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Weeke Borup | Management | 0 companies |
| Bjarne Bruun-Pedersen | Audit | 0 companies |
| Måns Vidar Ginman | Management | 0 companies |
| B. BRUUN-PEDERSEN STATSAUTORISEREDE REVISOR | Audit | 0 companies |
| Henrik Fog-Møller | Board of Directors | 0 companies |