| Revenue | DKK -241K | -118% |
| EBITDA | DKK -661K | -171% |
| Net profit | DKK -867K | -152% |
| Total assets | DKK 14,6M | -28% |
| Equity | DKK 12,6M | -32% |
| Employees | 5 | — |
| Item | 1999 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | — | — | — | — | -345 | -36 | -268 | -125 | 1 | 1.819 | 236 | 176 | 635 | 365 | 320 | 1.350 | -241 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -250 | -360 | -360 | -330 | -413 | -420 | -420 |
| EBITDA | — | — | — | — | — | — | — | — | — | — | — | — | — | -345 | -36 | -268 | -125 | 1 | 1.326 | -14 | -184 | 275 | 35 | -93 | 930 | -661 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -57 | -57 | -52 | -52 | -52 | -52 | -52 | -52 | -52 | -52 | -537 | -0 | -0 |
| EBIT | — | — | — | — | — | — | — | — | — | — | — | — | — | -402 | -93 | -320 | -177 | -51 | 1.274 | -66 | -236 | 223 | -17 | -631 | 930 | -661 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 14.050 | 4.342 | 11.095 | -637 | 1.644 | 5.722 | -2.168 | 1.949 | 523 | 991 | -10.114 | 734 | -206 |
| Profit before tax | — | — | — | — | — | — | — | — | — | — | — | — | — | 13.649 | 4.249 | 10.775 | -814 | 1.592 | 6.996 | -2.234 | 1.713 | 746 | 974 | -10.745 | 1.664 | -867 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 528 | 639 | 1.069 | 761 | 954 | 1.137 | -408 | 312 | 184 | 152 | -628 | -0 | -0 |
| Net profit | — | — | — | — | — | — | — | — | — | — | — | — | — | 13.120 | 3.611 | 9.707 | -1.574 | 638 | 5.859 | -1.826 | 1.402 | 562 | 822 | -10.117 | 1.664 | -867 |
| Item | 1999 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 120.535 | 116.069 | 113.370 | 109.016 | 114.601 | 114.543 | 56.167 | 37.181 | 33.093 | 33.859 | 18.633 | 20.339 | 14.557 |
| Equity | — | — | — | — | — | — | — | — | — | — | — | — | — | 101.948 | 102.558 | 109.265 | 104.691 | 102.329 | 105.188 | 53.362 | 34.763 | 30.576 | 31.398 | 16.781 | 18.445 | 12.578 |
| Long-term debt | 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 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 18.022 | 12.882 | 3.406 | 3.618 | 11.435 | 8.508 | 2.370 | 1.780 | 1.882 | 1.834 | 1.852 | 1.894 | 1.979 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 18.022 | 12.882 | 3.406 | 3.618 | 11.435 | 8.508 | 2.370 | 1.780 | 1.882 | 1.834 | 1.852 | 1.894 | 1.979 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PH Management | Management | 2018 | — | — |
Sr | Audit | 1984 | — | — |
GJ Management | Management | 1984 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2018 | — | — | |
| Board of Directors | 1984 | — | — | |
| Board of Directors | 2018 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 1984 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
PHJ Holding, Viborg ApS | Company | 20.0% | 20.0% | 2017 |
AM Holding, Tjele ApS | Company | 20.0% | 20.0% | 2017 |
Sirion Holding ApS | Company | 20.0% | 20.0% | 2017 |
Ann Holding, Viborg ApS | Company | 20.0% | 20.0% | 2017 |
Engedal Holding ApS | Company | 20.0% | 20.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Per Hermann Jepsen | Management | 0 companies |
| Statsaut. revisor Jens Hvid | Audit | 0 companies |
| Gerda Jepsen | Management | 0 companies |
| Ann Jepsen | Board of Directors | 0 companies |
| Frida Johanne Jepsen | Board of Directors | 0 companies |
| Jeppe Jepsen | Board of Directors | 0 companies |
| Alice Monby | Chairman | 0 companies |
| Mai Jørgensen | Board of Directors | 0 companies |
| Ebbe Andreas Jepsen | Board of Directors | 0 companies |