| Revenue | DKK 735K | -7% |
| EBITDA | DKK -86K | -114% |
| Net profit | DKK -2,4M | -118% |
| Total assets | DKK 34,8M | -14% |
| Equity | DKK 27,5M | -14% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 287 | 295 | 279 | 333 | 335 | 350 | 352 | 344 | 340 | 502 | 550 | 650 | 790 | 735 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -120 | -338 | -24 | 74 | -151 | -208 | -365 | 17 | -73 | 159 | -187 | 257 | 600 | -86 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -120 | -338 | -24 | 74 | -151 | -208 | -365 | 17 | -73 | 159 | -187 | 257 | 600 | -86 |
| Net financials | -855 | 2.113 | 3.420 | 2.449 | 511 | 3.798 | -1.853 | -605 | 2.110 | 6.825 | -251 | 2.462 | 12.685 | -2.238 |
| Profit before tax | -975 | 1.775 | 3.396 | 2.523 | 360 | 3.590 | -2.217 | -588 | 2.037 | 6.984 | -438 | 2.719 | 13.285 | -2.324 |
| Tax | -229 | 147 | 642 | 630 | 120 | 958 | -406 | 102 | 494 | 1.452 | -76 | 620 | 326 | 37 |
| Net profit | -746 | 1.628 | 2.754 | 1.893 | 240 | 2.632 | -1.811 | -690 | 1.543 | 5.531 | -362 | 2.099 | 12.959 | -2.361 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 10.153 | 16.310 | 22.112 | 23.722 | 23.041 | 25.895 | 23.778 | 22.781 | 24.906 | 30.773 | 29.718 | 30.110 | 40.675 | 34.837 |
| Equity | 9.329 | 10.657 | 13.112 | 14.905 | 15.045 | 17.378 | 15.467 | 14.777 | 16.320 | 21.166 | 20.805 | 20.903 | 31.863 | 27.502 |
| Long-term debt | 0 | 4.897 | 6.617 | 6.520 | 6.210 | 6.901 | 5.872 | 5.956 | 5.924 | 6.059 | 5.914 | 5.715 | 5.489 | 5.446 |
| Short-term debt | 824 | 756 | 2.384 | 2.297 | 1.786 | 1.617 | 2.439 | 2.048 | 2.662 | 3.548 | 3.000 | 3.491 | 3.323 | 1.890 |
| Total debt | 824 | 5.653 | 9.001 | 8.817 | 7.996 | 8.518 | 8.312 | 8.004 | 8.586 | 9.607 | 8.914 | 9.206 | 8.812 | 7.335 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MW Management | Management | 1980 | — | — |
EH Management | Management | 2001 | — | — |
SL Management | Management | 1980 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2001 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1980 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Wesley | Management | 0 companies |
| Else Hegedahl | Management | 0 companies |
| Søren Levring | Management | 0 companies |
| Louise Såby Hegedahl | Board of Directors | 0 companies |
| Mathilde Hegedahl Schultz | Board of Directors | 0 companies |
| Julie Thorup Hegedahl | Board of Directors | 0 companies |