| Revenue | DKK -227K | +34% |
| EBITDA | DKK -227K | -34% |
| Net profit | DKK 2M | -69% |
| Total assets | DKK 53,1M | -9% |
| Equity | DKK 53M | -9% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -524 | -100 | -222 | 298 | -119 | -362 | 1.396 | -139 | -355 | 3.843 | -250 | -170 | -227 |
| Staff expenses | -246 | -212 | -219 | -219 | -219 | -209 | -213 | -166 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -737 | -313 | -441 | 79 | -338 | -571 | 1.183 | -305 | -355 | 3.843 | -250 | -170 | -227 |
| Depreciation & amort. | 17 | -269 | -269 | -178 | -116 | -165 | -173 | -152 | -87 | -30 | -3 | -20 | -20 |
| EBIT | -754 | -581 | -710 | -99 | -454 | -736 | 1.010 | -458 | -442 | 3.813 | -253 | -190 | -247 |
| Net financials | 424 | 2.404 | 2.337 | 925 | 2.466 | -762 | 136 | 906 | -39 | 4.233 | 5.511 | 6.847 | 2.704 |
| Profit before tax | -102 | 1.822 | 1.627 | 826 | 2.012 | -1.498 | 1.145 | 449 | -481 | 8.046 | 5.258 | 6.658 | 2.458 |
| Tax | 114 | 53 | 88 | 160 | 93 | -109 | 131 | 112 | -122 | 903 | -286 | 211 | 452 |
| Net profit | -216 | 1.770 | 1.539 | 666 | 1.919 | -1.389 | 1.014 | 337 | -359 | 7.144 | 5.544 | 6.447 | 2.006 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 21.395 | 22.631 | 26.216 | 26.859 | 28.785 | 25.388 | 24.373 | 24.444 | 47.785 | 52.669 | 52.721 | 58.123 | 53.138 |
| Equity | 20.763 | 22.533 | 24.072 | 24.738 | 26.657 | 23.269 | 24.283 | 24.320 | 47.695 | 52.079 | 52.623 | 58.070 | 52.976 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 632 | 98 | 2.144 | 2.121 | 2.128 | 2.119 | 90 | 124 | 89 | 590 | 97 | 53 | 162 |
| Total debt | 632 | 98 | 2.144 | 2.121 | 2.128 | 2.119 | 90 | 124 | 89 | 590 | 97 | 53 | 162 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HW Management | Management | 2025 | — | — |
KV Management | Management | 1984 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1984 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 2010 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2025 | |
O. A. INVEST ApS | Company | 100.0% | 100.0% | 1997 |
| Individual | 100.0% | 100.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Wehlast Antonsen | Management | 0 companies |
| Klaus Vrist Antonsen | Management | 0 companies |
| Ole Vestergaard | Board of Directors | 0 companies |
| Arne Prentow | Chairman | 0 companies |
| Kirsten Wive Thesbjerg | Board of Directors | 0 companies |