| Revenue | DKK -165K | -51% |
| EBITDA | DKK -165K | +51% |
| Net profit | DKK 7,5M | -58% |
| Total assets | DKK 184,5M | -5% |
| Equity | DKK 182,6M | -4% |
| Employees | — | — |
| Item | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | — | — | — | — | 110 | 109 | 109 | -22 | -38 | -38 | -38 | -38 | -38 | -38 | -41 | -340 | -165 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | — | — | — | — | — | — | — | — | — | — | — | — | — | 110 | 109 | 109 | -22 | -38 | -38 | -38 | -38 | -38 | -38 | -41 | -340 | -165 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | — | — | — | — | — | — | — | — | — | — | — | — | — | 110 | 109 | 109 | -22 | -38 | -38 | -38 | -38 | -38 | -38 | -41 | -340 | -165 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.712 | 1.411 | 7.686 | 4.756 | 8.207 | 3.458 | 3.531 | -3.525 | 15.162 | 9.227 | 15.863 | 19.476 | 8.034 |
| Profit before tax | — | — | — | — | — | — | — | — | — | — | — | — | — | 5.822 | 1.520 | 7.794 | 4.734 | 8.169 | 3.420 | 3.493 | -563 | 15.124 | 9.189 | 15.822 | 19.136 | 7.868 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 302 | 247 | 193 | 151 | 131 | 81 | 81 | -479 | 227 | -183 | 1.112 | 1.365 | 391 |
| Net profit | — | — | — | — | — | — | — | — | — | — | — | — | — | 5.520 | 1.273 | 7.601 | 4.583 | 8.037 | 3.339 | 3.412 | -85 | 14.897 | 9.371 | 14.710 | 17.771 | 7.478 |
| Item | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 124.529 | 123.681 | 129.340 | 131.241 | 136.437 | 138.371 | 138.580 | 134.905 | 149.714 | 158.988 | 174.592 | 193.647 | 184.547 |
| Equity | — | — | — | — | — | — | — | — | — | — | — | — | — | 120.712 | 119.271 | 127.071 | 129.627 | 136.258 | 138.074 | 138.295 | 134.710 | 149.551 | 158.866 | 173.519 | 191.231 | 182.648 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.063 | 2.083 | 0 | 1.587 | 131 | 81 | 81 | 0 | 10 | 0 | 917 | 1.335 | 292 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.753 | 2.327 | 2.269 | 27 | 47 | 216 | 204 | 195 | 152 | 122 | 156 | 1.081 | 1.607 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.816 | 4.410 | 2.269 | 1.614 | 178 | 297 | 285 | 195 | 162 | 122 | 1.073 | 2.416 | 1.899 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PW Audit | Audit | 1982 | — | — |
NE Management | Management | 1982 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2000 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.3% | 33.3% | 2025 | |
| Individual | 33.3% | 33.3% | 2025 | |
| Individual | 33.3% | 33.3% | 2025 | |
| Individual | 100.0% | 100.0% | 2000 |
| Person | Role here | Other companies |
|---|---|---|
| Per Wilstrup Larsen | Audit | 0 companies |
| Niels Ejnar Tjellesen | Management | 0 companies |
| Kirsten Dita Tjellesen | Board of Directors | 0 companies |