| Revenue | DKK 486K | +178% |
| EBITDA | DKK 486K | +178% |
| Net profit | DKK 310K | +143% |
| Total assets | DKK 4M | +15% |
| Equity | DKK 1,4M | -36% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -295 | -446 | -605 | -288 | -472 | -535 | -558 | -528 | -418 | 159 | 69 | 175 | 486 |
| Staff expenses | -643 | -749 | -291 | -287 | -283 | -283 | -283 | -283 | -97 | -0 | -0 | -0 | -0 |
| EBITDA | -938 | -1.195 | -895 | -575 | -755 | -817 | -841 | -811 | -564 | 159 | 69 | 175 | 486 |
| Depreciation & amort. | 72 | 72 | 72 | 93 | -93 | -49 | -49 | -49 | -29 | -31 | -36 | -36 | -45 |
| EBIT | -1.010 | -1.267 | -967 | -668 | -847 | -867 | -891 | -860 | -593 | 127 | 33 | 139 | 441 |
| Net financials | 2.029 | 58 | 1.435 | -195 | 849 | 1.035 | 361 | 402 | 506 | -8 | -13 | -11 | -131 |
| Profit before tax | 1.019 | -1.209 | 467 | -863 | 2 | 169 | -530 | -458 | -87 | 119 | 20 | 127 | 310 |
| Tax | 185 | -73 | 118 | 474 | -65 | 16 | -16 | 175 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 834 | -1.136 | 349 | -1.337 | 66 | 153 | -514 | -633 | -86 | 119 | 20 | 127 | 310 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 31.985 | 29.080 | 28.110 | 25.931 | 25.279 | 23.778 | 22.336 | 20.648 | 3.524 | 3.541 | 3.536 | 3.494 | 4.028 |
| Equity | 29.094 | 25.058 | 25.108 | 23.671 | 23.137 | 21.790 | 19.976 | 18.042 | 1.956 | 2.075 | 2.095 | 2.223 | 1.433 |
| Long-term debt | 2.423 | 2.307 | 2.182 | 2.046 | 1.915 | 1.782 | 1.648 | 1.504 | 1.361 | 1.217 | 1.075 | 933 | 2.028 |
| Short-term debt | 468 | 1.714 | 821 | 214 | 227 | 206 | 712 | 1.101 | 207 | 248 | 366 | 339 | 568 |
| Total debt | 2.891 | 4.021 | 3.003 | 2.260 | 2.142 | 1.988 | 2.360 | 2.606 | 1.568 | 1.465 | 1.440 | 1.271 | 2.596 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FV Founder | Founder | 1989 | — | — |
KR Management | Management | 2024 | — | — |
PH Management | Management | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1989 | — | — | |
| Board of Directors | 1989 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 1989 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
AK Refsgaard Invest ApS | Company | 100.0% | 100.0% | 2023 |
| Individual | 100.0% | 100.0% | 2005 | |
PHT HOLDING ApS | Company | 100.0% | 100.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Finn Vilhelm Toft | Founder | 0 companies |
| Karl Refsgaard Jensen | Management | 0 companies |
| Peter Høyer Toft | Management | 0 companies |
| Kristian Høyer Toft | Board of Directors | 0 companies |
| Chresten Knudsen Appel | Board of Directors | 0 companies |
| Anders Høyer Toft | Board of Directors | 0 companies |
| Arne Ruskjær | Board of Directors | 0 companies |