| Revenue | DKK 76,9M | -4% |
| EBITDA | DKK 14,6M | -22% |
| Net profit | DKK 17M | -17% |
| Total assets | DKK 190,3M | -8% |
| Equity | DKK 172,4M | -4% |
| Employees | 63 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 75.140 | 67.662 | 75.811 | 69.522 | 68.797 | 83.125 | 82.773 | 49.647 | 127.217 | 64.357 | 77.029 | 79.935 | 76.869 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -15.606 | -0 | -49.387 |
| EBITDA | 13.771 | 8.125 | 15.604 | 7.096 | 2.524 | 15.514 | 12.315 | 1.065 | 4.176 | 10.524 | 20.510 | 18.718 | 14.610 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 13.771 | 8.125 | 15.604 | 7.096 | 2.524 | 15.514 | 12.315 | 1.065 | 4.176 | 10.524 | 20.510 | 18.718 | 14.610 |
| Net financials | -1.377 | -1.507 | 550 | -288 | 274 | -992 | -195 | 5.495 | 14.603 | -10.169 | 5.807 | 6.564 | 5.872 |
| Profit before tax | 12.393 | 6.619 | 16.155 | 6.808 | 2.798 | 14.522 | 12.121 | 6.560 | 18.779 | 354 | 26.317 | 25.282 | 20.482 |
| Tax | 2.885 | 2.023 | 3.908 | 1.401 | 712 | 3.414 | 2.710 | -82 | 959 | 1.920 | 4.594 | 4.707 | 3.451 |
| Net profit | 9.508 | 4.595 | 12.247 | 5.407 | 2.086 | 11.108 | 9.410 | 6.642 | 17.819 | -1.566 | 21.723 | 20.575 | 17.031 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 157.205 | 157.704 | 173.434 | 167.538 | 174.175 | 185.060 | 200.446 | 194.477 | 199.807 | 197.398 | 219.957 | 205.810 | 190.307 |
| Equity | 126.841 | 128.197 | 141.100 | 141.878 | 141.174 | 150.930 | 160.906 | 165.230 | 174.474 | 177.215 | 199.677 | 178.828 | 172.409 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 29.016 | 27.957 | 31.075 | 24.364 | 31.747 | 32.022 | 36.948 | 28.881 | 24.503 | 19.026 | 19.377 | 25.304 | 17.170 |
| Total debt | 29.016 | 27.957 | 31.075 | 24.364 | 31.747 | 32.022 | 36.948 | 28.881 | 24.503 | 19.026 | 19.377 | 25.304 | 17.170 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BK Deputy | Deputy | 2019 | — | — |
FC Management | Management | 1987 | — | — |
JT Deputy | Deputy | 2019 | — | — |
MJ Deputy | Deputy | 2008 | — | — |
PS Chief Executive Officer | Chief Executive Officer | 2026 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2019 | — | — | |
| Chairman | 2026 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 1987 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 1987 | — | — | |
| Deputy Chairman | 2026 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 1987 | — | — | |
| Deputy Chairman | 2017 | — | — | |
| Board of Directors | 2006 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 1987 | — | — | |
| Board of Directors | 2017 | — | — | |
| Chairman | 2008 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1987 |
| Person | Role here | Other companies |
|---|---|---|
| Brian Kristiansen | Deputy | 0 companies |
| Freddie Christopher Hansen | Management | 0 companies |
| Jens Tolstrup | Deputy | 0 companies |
| Martin Jartved | Deputy | 0 companies |
| Pelle Strøby | Chief Executive Officer | 0 companies |
| Jonas Terp Straarup | Board of Directors | 0 companies |
| Kazuma Waimatsu | Chairman | 0 companies |
| Wenche Balduin Schiller | Board of Directors | 0 companies |
| Christian Emmeluth | Board of Directors | 0 companies |
| Kenichi Shida | Board of Directors | 0 companies |
| Kiyouki Furuno | Board of Directors | 0 companies |
| Carsten Hvid | Board of Directors | 0 companies |
| Shigeru Kunitomo | Board of Directors | 0 companies |
| Gen Tomoshige | Deputy Chairman | 0 companies |
| Yutaka Wada | Board of Directors | 0 companies |
| Torben Vase Sørensen | Board of Directors | 0 companies |
| Kiyotaka Furuno | Board of Directors | 0 companies |
| Shigenori Ametani | Deputy Chairman | 0 companies |
| John Petersen | Board of Directors | 0 companies |
| Muneyuki Koike | Chairman | 0 companies |
| Claus Sonne Hornbech Jensen | Board of Directors | 0 companies |
| Yoshio Kitani | Board of Directors | 0 companies |
| Kensuke Kubo | Board of Directors | 0 companies |
| Yukio Furuno | Chairman | 0 companies |