| Revenue | DKK 473K | +41% |
| EBITDA | DKK 473K | +41% |
| Net profit | DKK -527K | -413% |
| Total assets | DKK 9,7M | +37% |
| Equity | DKK 1M | -37% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1 | 221 | 372 | 353 | 360 | 1.344 | 506 | 377 | 260 | 410 | 717 | 453 | 335 | 473 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 495 | 221 | 372 | 353 | 360 | 1.344 | 506 | 377 | 260 | 410 | 717 | 453 | 335 | 473 |
| Depreciation & amort. | -16 | -16 | -16 | -16 | -21 | -21 | -21 | -16 | -16 | -16 | -16 | -16 | -16 | -16 |
| EBIT | 479 | 205 | 356 | 337 | 338 | 1.323 | 485 | 361 | 243 | 394 | 701 | 437 | 319 | 457 |
| Net financials | -1 | -1 | 19 | 78 | 68 | 1.294 | 244 | 5 | -443 | -1.209 | -1.263 | -67 | -102 | -893 |
| Profit before tax | 478 | 204 | 375 | 414 | 407 | 17 | 599 | 366 | -200 | -815 | -562 | 369 | 217 | -435 |
| Tax | 122 | 57 | 95 | 100 | 87 | 293 | 109 | 124 | 63 | 26 | 131 | 85 | 48 | 92 |
| Net profit | 356 | 146 | 279 | 315 | 320 | -276 | 490 | 242 | -263 | -841 | -693 | 284 | 168 | -527 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.693 | 2.647 | 2.821 | 3.185 | 3.448 | 3.742 | 3.689 | 3.740 | 3.323 | 2.428 | 5.639 | 7.385 | 7.071 | 9.669 |
| Equity | 2.294 | 2.326 | 2.492 | 2.757 | 3.028 | 2.702 | 3.140 | 3.329 | 2.958 | 2.006 | 1.257 | 1.484 | 1.593 | 1.005 |
| Long-term debt | 128 | 60 | 101 | 104 | 94 | 303 | 109 | 81 | 57 | 27 | 132 | 92 | 50 | 93 |
| Short-term debt | 271 | 261 | 228 | 323 | 326 | 737 | 439 | 286 | 264 | 353 | 4.210 | 5.770 | 5.390 | 8.533 |
| Total debt | 399 | 321 | 329 | 428 | 420 | 1.040 | 549 | 367 | 322 | 380 | 4.342 | 5.862 | 5.440 | 8.627 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PD Audit | Audit | 1980 | — | — |
KW Management | Management | 1980 | — | — |
KP Management | Management | 1980 | — | — |
JE Audit | Audit | 1980 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1980 | — | — | |
| Board of Directors | 1980 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Palle Dyre | Audit | 0 companies |
| Kurt Wüst | Management | 0 companies |
| Kirsten Pagh Wüst | Management | 0 companies |
| Jan Erik Vegge | Audit | 0 companies |
| John Hemming | Board of Directors | 0 companies |
| Britta Pagh Jensen | Board of Directors | 0 companies |