| Revenue | DKK -103K | +1% |
| EBITDA | DKK -103K | -1% |
| Net profit | DKK 117K | -72% |
| Total assets | DKK 4,8M | -8% |
| Equity | DKK 4,8M | -8% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -39 | -66 | -62 | -62 | -59 | -65 | -73 | -85 | -63 | -56 | -89 | -84 | -102 | -103 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -39 | -66 | -62 | -62 | -59 | -65 | -73 | -85 | -63 | -56 | -89 | -84 | -102 | -103 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -39 | -66 | -62 | -62 | -59 | -65 | -73 | -85 | -63 | -56 | -89 | -84 | -102 | -103 |
| Net financials | 712 | 370 | 420 | 313 | 270 | 288 | -84 | 454 | 304 | 294 | -765 | 464 | 519 | 237 |
| Profit before tax | 673 | 304 | 358 | 251 | 211 | 223 | -156 | 369 | 241 | 238 | -854 | 381 | 417 | 134 |
| Tax | 169 | 23 | 13 | 16 | 46 | 49 | -0 | 81 | 19 | 52 | -0 | -0 | -0 | 17 |
| Net profit | 504 | 282 | 344 | 235 | 165 | 174 | -156 | 288 | 222 | 185 | -854 | 381 | 417 | 117 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.416 | 8.195 | 8.128 | 7.960 | 7.751 | 7.519 | 6.890 | 6.820 | 6.572 | 6.305 | 5.282 | 5.663 | 5.258 | 4.848 |
| Equity | 7.858 | 7.742 | 7.683 | 7.513 | 7.678 | 7.438 | 6.859 | 6.714 | 6.494 | 6.227 | 4.915 | 5.296 | 5.225 | 4.803 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 559 | 453 | 445 | 446 | 74 | 80 | 31 | 106 | 78 | 77 | 367 | 367 | 32 | 45 |
| Total debt | 559 | 453 | 445 | 446 | 74 | 80 | 31 | 106 | 78 | 77 | 367 | 367 | 32 | 45 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OB Audit | Audit | 1985 | — | — |
VS Management | Management | 1985 | — | — |
IW Management | Management | 1985 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1985 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 25.0% | 33.3% | 2015 | |
| Individual | 25.0% | 25.0% | 2015 | |
| Individual | 25.0% | 25.0% | 2015 | |
| Individual | 25.0% | 25.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Ole Byrgesen | Audit | 0 companies |
| Viggo Spile | Management | 0 companies |
| Irene Wittrup | Management | 0 companies |
| Carl Friis Skovsen | Board of Directors | 0 companies |