| Revenue | DKK -39K | -40% |
| EBITDA | DKK -53K | +53% |
| Net profit | DKK 100K | +8% |
| Total assets | DKK 2M | +5% |
| Equity | DKK 1,9M | +6% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -19 | -11 | -16 | -47 | -37 | — | -41 | -53 | -39 | -59 | -33 | -41 | -66 | -39 |
| Staff expenses | -0 | -0 | -0 | -5 | -8 | -0 | -6 | -7 | -9 | -26 | -13 | -14 | -45 | -13 |
| EBITDA | -17 | -66 | -16 | -52 | -45 | 0 | -47 | -60 | -48 | -85 | -47 | -55 | -111 | -53 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -17 | -66 | -16 | -52 | -45 | 0 | -47 | -60 | -48 | -85 | -47 | -55 | -111 | -53 |
| Net financials | 148 | 33 | 106 | 68 | -2 | 0 | -63 | 230 | 35 | 351 | 42 | 388 | 232 | 181 |
| Profit before tax | 131 | 22 | 90 | 16 | -47 | 0 | -111 | 171 | -13 | 266 | -5 | 333 | 121 | 129 |
| Tax | 1 | 1 | 31 | 5 | -21 | -0 | -24 | 38 | -3 | 59 | -1 | 73 | 28 | 28 |
| Net profit | 130 | 21 | 59 | 11 | -26 | 0 | -86 | 133 | -10 | 208 | -4 | 260 | 93 | 100 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.117 | 1.117 | 1.207 | 0 | 1.156 | 1.198 | 1.112 | 1.249 | 1.253 | 1.459 | 1.438 | 1.784 | 1.863 | 1.956 |
| Equity | 200 | 1.097 | 1.157 | 0 | 1.142 | 1.186 | 1.100 | 1.233 | 1.223 | 1.431 | 1.427 | 1.686 | 1.780 | 1.880 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 11 | 19 | 50 | 0 | 14 | 11 | 12 | 16 | 30 | 28 | 11 | 98 | 83 | 76 |
| Total debt | 11 | 19 | 50 | 0 | 14 | 11 | 12 | 16 | 30 | 28 | 11 | 98 | 83 | 76 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LW Management | Management | 1980 | — | — |
PN Management | Management | 1980 | — | — |
CJ Management | Management | 2004 | — | — |
IM Management | Management | 2025 | — | — |
| 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% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Winther | Management | 0 companies |
| Per Nørbjerg | Management | 0 companies |
| Christian Johan Claudi Risom | Management | 0 companies |
| Ida Marie Claudi Ulrikkeholm Risom | Management | 0 companies |
| Harald Nicolaj Westergaard | Board of Directors | 0 companies |
| Michael Nørbjerg | Board of Directors | 0 companies |