| Revenue | DKK -110K | -48% |
| EBITDA | DKK -431K | +20% |
| Net profit | DKK 1,4M | -12% |
| Total assets | DKK 11,8M | +4% |
| Equity | DKK 11,2M | +2% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 62 | 72 | 7 | -75 | -128 | -144 | -386 | -354 | 173 | -490 | — | -212 | -110 |
| Staff expenses | -0 | -0 | -0 | -64 | -0 | -0 | -5 | -452 | -781 | -563 | -529 | -330 | -321 |
| EBITDA | 62 | 72 | 7 | -139 | -128 | -144 | -391 | -806 | -608 | -1.053 | -1.002 | -542 | -431 |
| Depreciation & amort. | -5 | -9 | -38 | -73 | -74 | -152 | -193 | -11 | -79 | -122 | -81 | -51 | -51 |
| EBIT | 57 | 63 | -31 | -212 | -202 | -296 | -584 | -817 | -688 | -1.175 | -1.083 | -593 | -482 |
| Net financials | 2.566 | 2.643 | 3.074 | 4.279 | -1.376 | 633 | 77 | 3.207 | 5.035 | 696 | -2.202 | 2.142 | 2.249 |
| Profit before tax | 2.623 | 2.706 | 3.043 | 4.067 | -1.577 | 337 | -507 | 2.391 | 4.347 | -479 | -3.285 | 1.549 | 1.766 |
| Tax | -128 | -180 | 468 | 526 | -549 | -112 | -153 | 341 | 860 | -4 | 5 | -8 | 388 |
| Net profit | 2.751 | 2.886 | 2.575 | 3.540 | -1.028 | 449 | -355 | 2.050 | 3.487 | -475 | -3.290 | 1.558 | 1.378 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 14.704 | 14.827 | 18.354 | 20.828 | 18.326 | 18.231 | 14.628 | 14.962 | 18.448 | 15.607 | 10.806 | 11.336 | 11.814 |
| Equity | 9.365 | 12.154 | 14.630 | 18.072 | 16.044 | 16.143 | 13.588 | 14.438 | 17.125 | 15.450 | 10.660 | 11.017 | 11.196 |
| Long-term debt | 0 | 1.645 | 1.645 | 1.645 | 1.645 | 1.645 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 5.258 | 942 | 1.976 | 1.030 | 562 | 357 | 964 | 428 | 1.304 | 142 | 126 | 307 | 618 |
| Total debt | 5.258 | 2.587 | 3.621 | 2.675 | 2.207 | 2.002 | 964 | 428 | 1.304 | 142 | 126 | 307 | 618 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PW Audit | Audit | 1981 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1981 | — | — | |
| Board of Directors | 1981 | — | — | |
| Board of Directors | 1981 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2002 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2025 | |
| Individual | 50.0% | 50.0% | 1981 |
| Person | Role here | Other companies |
|---|---|---|
| Per Wilstrup Larsen | Audit | 0 companies |
| Hans Holm | Board of Directors | 0 companies |
| Frantz Johannes Dahl | Board of Directors | 0 companies |
| Svend Thomsen Damgaard | Board of Directors | 0 companies |
| Tine Tufvesson Lennert | Board of Directors | 0 companies |
| Lars Peter Behrend | Board of Directors | 0 companies |