| Revenue | DKK 64K | -19% |
| EBITDA | DKK 19K | -41% |
| Net profit | DKK -6K | -262% |
| Total assets | DKK 790K | -4% |
| Equity | DKK 645K | -1% |
| Employees | 2 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 113 | 168 | 102 | 78 | 64 |
| Staff expenses | -43 | -35 | -45 | -46 | -44 |
| EBITDA | 70 | 123 | 50 | 33 | 19 |
| Depreciation & amort. | -22 | -23 | -23 | -23 | -23 |
| EBIT | 48 | 99 | 26 | 10 | -4 |
| Net financials | -12 | -9 | -8 | -4 | -2 |
| Profit before tax | 36 | 90 | 18 | 6 | -5 |
| Tax | 8 | 20 | 4 | 2 | 1 |
| Net profit | 28 | 70 | 14 | 4 | -6 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 826 | 890 | 858 | 825 | 790 |
| Equity | 562 | 633 | 647 | 651 | 645 |
| Long-term debt | 115 | 81 | 47 | 9 | 0 |
| Short-term debt | 93 | 101 | 85 | 83 | 63 |
| Total debt | 209 | 182 | 132 | 93 | 63 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
PE Management | Management | 2003 |
PE | Founder | 1986 |
| Former (1) | ||
RJ | Audit | 1986 – 1988 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2019 | |
| Board of Directors | 2015 | |
| Former (5) | ||
| Board of Directors | 2006 – 2012 | |
| Board of Directors | 1986 – 2006 | |
| Board of Directors | 2012 – 2019 | |
| Board of Directors | 1986 – 2003 | |
| Board of Directors | 1986 – 2015 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100% | 100% | 1986 |
| Person | Role here | Other companies |
|---|---|---|
| Poul Erik Thrane | Management | 0 companies |
| Revisionsfirmaet J. Mejlhede | Audit | 0 companies |
| Per Emil Hasselbalch Stakemann | Founder | 0 companies |
| Lars Rank Østervig | Board of Directors | 0 companies |
| Frede Sørensen | Board of Directors | 0 companies |
| Lissi Burgdorf Rasmussen | Board of Directors | 0 companies |
| Rune Collett Thrane | Board of Directors | 0 companies |
| Gunnar Thorøe | Board of Directors | 0 companies |
| Torben Skriver | Board of Directors | 0 companies |
| Dora Solveig Nielsen | Board of Directors | 0 companies |