| Revenue | DKK 163K | -7% |
| EBITDA | DKK 125K | -14% |
| Net profit | DKK 14K | +671% |
| Total assets | DKK 2,6M | -3% |
| Equity | DKK 307K | +5% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -16 | — | 91 | 123 | 155 | 152 | 163 | 179 | 103 | 289 | 105 | 175 | 163 |
| Staff expenses | -0 | -0 | -0 | -22 | -0 | -0 | -0 | -0 | -0 | -0 | -46 | -30 | -39 |
| EBITDA | 49 | 0 | 91 | 100 | 155 | 152 | 163 | 179 | 103 | -76 | 59 | 145 | 125 |
| Depreciation & amort. | -0 | -0 | -69 | -69 | -69 | -71 | -10 | -0 | -0 | -0 | -34 | -34 | -34 |
| EBIT | 49 | 0 | 22 | 32 | 86 | 80 | 154 | 179 | 103 | -76 | 25 | 111 | 91 |
| Net financials | -100 | 0 | -48 | -48 | -48 | -64 | -96 | -38 | -25 | 0 | -67 | -91 | -62 |
| Profit before tax | 133 | 0 | -26 | -16 | 37 | 16 | 57 | 141 | 78 | -77 | -42 | 20 | 29 |
| Tax | -1 | -0 | -205 | -6 | 46 | 5 | 3 | 5 | 17 | -0 | 88 | 18 | 15 |
| Net profit | 135 | 0 | 178 | -10 | -8 | 12 | 55 | 136 | 61 | -77 | -130 | 2 | 14 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.177 | 0 | 4.321 | 2.942 | 2.895 | 2.877 | 2.833 | 2.831 | 2.806 | 3.731 | 2.687 | 2.671 | 2.581 |
| Equity | 1.729 | 0 | 469 | 429 | 379 | 391 | 446 | 581 | 642 | 974 | 291 | 293 | 307 |
| Long-term debt | -2.257 | 0 | 2.473 | 2.377 | 2.282 | 2.202 | 2.160 | 2.046 | 1.900 | 2.416 | 1.936 | 1.816 | 1.692 |
| Short-term debt | -41 | 0 | 1.380 | 137 | 234 | 283 | 227 | 203 | 263 | 341 | 459 | 562 | 581 |
| Total debt | -2.298 | 0 | 3.853 | 2.514 | 2.516 | 2.486 | 2.387 | 2.249 | 2.164 | 2.757 | 2.396 | 2.378 | 2.274 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MP Unofficial title | Unofficial title | 2023 | — | — |
SC Management | Management | 2003 | — | — |
PM Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| Marianne Philip | Unofficial title | 0 companies |
| Svend Carstensen | Management | 0 companies |
| Poul Millo Jahn | Chief Executive Officer | 0 companies |