| Revenue | DKK 375K | +9% |
| EBITDA | DKK -255K | +11% |
| Net profit | DKK -132K | +78% |
| Total assets | DKK 13,6M | +46% |
| Equity | DKK 11,9M | +39% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -798 | -804 | 202 | 842 | — | 877 | 1.014 | 801 | 10.473 | 291 | 318 | 323 | 345 | 375 |
| Staff expenses | -636 | -636 | -6 | -636 | -0 | -636 | -636 | -637 | -637 | -630 | -630 | -630 | -630 | -630 |
| EBITDA | -11 | -17 | 196 | 206 | 0 | 240 | 378 | 164 | 9.836 | -339 | -312 | -307 | -285 | -255 |
| Depreciation & amort. | -75 | -75 | -19 | -59 | -0 | -59 | -49 | -49 | -23 | -23 | -23 | -23 | -23 | -51 |
| EBIT | -87 | -92 | 178 | 147 | 0 | 182 | 329 | 115 | 9.813 | -362 | -335 | -330 | -308 | -307 |
| Net financials | 0 | 0 | 0 | -96 | 0 | -80 | -56 | -53 | -4 | 16 | 15 | -13 | 87 | 137 |
| Profit before tax | -22 | -14 | 157 | 51 | 0 | 101 | 273 | 61 | 9.809 | -346 | -321 | -344 | -221 | -170 |
| Tax | -5 | -10 | 40 | 15 | -0 | 23 | 32 | 13 | 1.672 | -76 | -71 | -13 | 385 | -37 |
| Net profit | -17 | -3 | 117 | 36 | 0 | 78 | 241 | 48 | 8.137 | -270 | -250 | -331 | -606 | -132 |
| Item | 2012 | 2013 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 10.900 | 10.821 | 11.012 | 10.963 | 0 | 10.957 | 10.023 | 9.822 | 11.704 | 11.030 | 10.432 | 9.705 | 9.321 | 13.585 |
| Equity | 7.202 | 7.130 | 7.247 | 6.984 | 0 | 6.798 | 6.089 | 5.820 | 11.353 | 10.751 | 10.162 | 9.488 | 8.528 | 11.882 |
| Long-term debt | -1.000 | -1.000 | 1.000 | 1.000 | 0 | 2.403 | 2.388 | 2.407 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | -945 | -1.164 | 1.242 | 1.470 | 0 | 273 | 249 | 309 | 191 | 196 | 257 | 217 | 407 | 270 |
| Total debt | -1.945 | -2.164 | 2.242 | 2.470 | 0 | 2.676 | 2.637 | 2.717 | 191 | 196 | 257 | 217 | 407 | 270 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TW Management | Management | 2007 | — | — |
AG Management | Management | 2009 | — | — |
CW Management | Management | 2007 | — | — |
ME Management | Management | 2010 | — | — |
LM Management | Management | 2018 | — | — |
JP Audit | Audit | 1978 | — | — |
KK Management | Management | 2009 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1978 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.3% | 33.3% | 1996 | |
| Individual | 33.3% | 33.3% | 1996 | |
| Individual | 33.3% | 33.3% | 1996 |
| Person | Role here | Other companies |
|---|---|---|
| Thorbjørn Westi Petersen | Management | 0 companies |
| Annette Gadegaard Jensen | Management | 0 companies |
| Christina Westi Arvai | Management | 0 companies |
| Mette Engel Lundgaard | Management | 0 companies |
| Lissette Marianne Nielsen | Management | 0 companies |
| Jens Prehn Mortensen | Audit | 0 companies |
| Kirsten Krag Petersen | Management | 0 companies |
| Ruth Else Nielsen | Board of Directors | 0 companies |