| Revenue | DKK 0 | — |
| EBITDA | DKK -7K | -100% |
| Net profit | DKK 90K | -94% |
| Total assets | DKK 3,1M | -5% |
| Equity | DKK 3M | -5% |
| Employees | 0 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 120 | 120 | 120 | 120 | 120 | 120 | 120 | 120 | 120 | 120 | 372 | 62 | 375 | 0 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 12 | -7 | 64 | -40 | -75 | 56 | 72 | 75 | 51 | 65 | -97 | -2 | 2.341 | -7 |
| Depreciation & amort. | -20 | -1.536 | -23 | -11 | -11 | -11 | -11 | -11 | -11 | -11 | -11 | -0 | 1.161 | -0 |
| EBIT | -9 | -1.543 | 42 | -51 | -87 | 45 | 61 | 64 | 39 | 54 | -108 | -2 | 1.180 | -7 |
| Net financials | -83 | 53 | 140 | 153 | -116 | 122 | -115 | 37 | 32 | 365 | -78 | 37 | 318 | 122 |
| Profit before tax | -92 | -1.490 | 181 | 101 | -203 | 167 | -54 | 101 | 71 | 420 | -185 | 35 | 1.498 | 115 |
| Tax | -0 | -0 | -0 | 5 | -45 | 39 | -9 | 28 | 20 | 111 | -14 | -0 | 44 | 25 |
| Net profit | -92 | -1.490 | 181 | 96 | -158 | 128 | -44 | 74 | 51 | 309 | -171 | 35 | 1.455 | 90 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.956 | 4.448 | 3.658 | 3.356 | 2.982 | 2.918 | 2.676 | 2.537 | 2.411 | 2.672 | 2.185 | 2.020 | 3.214 | 3.065 |
| Equity | 5.341 | 3.851 | 3.630 | 3.324 | 2.965 | 2.892 | 2.646 | 2.518 | 2.368 | 2.476 | 2.103 | 1.937 | 3.191 | 3.047 |
| Long-term debt | 585 | 546 | 0 | 0 | 0 | 0 | 0 | 11 | 32 | 109 | 0 | 0 | 0 | 0 |
| Short-term debt | 29 | 50 | 27 | 32 | 17 | 27 | 30 | 7 | 11 | 87 | 82 | 83 | 23 | 18 |
| Total debt | 614 | 597 | 27 | 32 | 17 | 27 | 30 | 19 | 42 | 196 | 82 | 83 | 23 | 18 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PL Management | Management | 1984 | — | — |
JH Audit | Audit | 1984 | — | — |
OJ Management | Management | 1984 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1984 | — | — | |
| Board of Directors | 1984 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2000 | |
| Individual | 10.0% | 10.0% | 2003 | |
| Individual | 10.0% | 10.0% | 2003 | |
| Individual | 10.0% | 10.0% | 2003 | |
| Individual | 10.0% | 10.0% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| Per Lauritsen | Management | 0 companies |
| Jørgen Hansen | Audit | 0 companies |
| Ole Johansen | Management | 0 companies |
| Inge-Lise Lauritsen | Board of Directors | 0 companies |
| Søren Møller Christensen | Board of Directors | 0 companies |