| Revenue | DKK -398K | +41% |
| EBITDA | DKK -398K | -41% |
| Net profit | DKK -10,6M | -170% |
| Total assets | DKK 99,8M | -13% |
| Equity | DKK 94,2M | -10% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -151 | -232 | -306 | -278 | — | -222 | -268 | -213 | -182 | -396 | -240 | -304 | -282 | -398 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -151 | -232 | -306 | -278 | -204 | -222 | -268 | -213 | -182 | -396 | -240 | -304 | -282 | -398 |
| Depreciation & amort. | -0 | -0 | -20 | -26 | -34 | -34 | -50 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -151 | -232 | -326 | -304 | -237 | -255 | -318 | -213 | -182 | -396 | -240 | -304 | -282 | -398 |
| Net financials | 2.623 | 1.780 | 1.131 | 5.301 | 2.932 | 7.775 | 1.587 | 4.403 | 2.075 | 26.832 | 6.681 | 9.666 | 21.260 | -13.820 |
| Profit before tax | 2.623 | 1.548 | 805 | 4.997 | 2.695 | 7.520 | 1.270 | 4.190 | 1.893 | 26.436 | 6.440 | 9.362 | 20.978 | -14.219 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 946 | 4.909 | 547 | 4.019 | 5.908 | -3.632 |
| Net profit | 2.472 | 1.548 | 805 | 4.997 | 2.695 | 7.520 | 1.270 | 4.190 | 947 | 21.527 | 5.894 | 5.343 | 15.070 | -10.587 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 33.049 | 34.966 | 35.530 | 40.528 | 43.233 | 50.794 | 52.088 | 56.075 | 57.774 | 84.368 | 89.771 | 94.079 | 114.672 | 99.758 |
| Equity | 32.946 | 34.494 | 35.299 | 40.296 | 42.991 | 50.511 | 51.781 | 55.970 | 56.917 | 78.444 | 84.338 | 89.681 | 104.752 | 94.165 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 103 | 472 | 231 | 231 | 241 | 284 | 307 | 105 | 857 | 5.923 | 5.432 | 4.398 | 9.920 | 5.593 |
| Total debt | 103 | 472 | 231 | 231 | 241 | 284 | 307 | 105 | 857 | 5.923 | 5.432 | 4.398 | 9.920 | 5.593 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PF Management | Management | 1989 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2010 | |
| Individual | 33.3% | 33.3% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Friis | Management | 0 companies |