| Revenue | DKK 5,3M | -18% |
| EBITDA | DKK 10,3M | +2443% |
| Net profit | DKK 4,4M | +266% |
| Total assets | DKK 302M | +2% |
| Equity | DKK 128,3M | +1% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5.983 | 6.021 | 5.943 | 3.778 | 5.246 | 4.743 | 4.225 | 6.628 | 4.973 | 5.633 | 6.182 | 7.325 | 6.439 | 5.252 |
| Staff expenses | -639 | -663 | -589 | -578 | -577 | -590 | -628 | -525 | -600 | -808 | -883 | -940 | -913 | -913 |
| EBITDA | 5.343 | 7.650 | 10.941 | 4.011 | 22.019 | 2.981 | 4.415 | 33.898 | 71.693 | 25.794 | 9.319 | -5.514 | -441 | 10.339 |
| Depreciation & amort. | -50 | -50 | -29 | -0 | -0 | -3 | -5 | -7 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 5.293 | 7.600 | 10.912 | 4.011 | 22.019 | 2.978 | 4.410 | 33.891 | 71.693 | 25.794 | 9.319 | -5.514 | -441 | 10.339 |
| Net financials | -9.689 | -4.728 | -5.121 | -2.845 | -3.501 | -1.060 | -2.284 | -2.185 | -1.722 | 572 | -3.058 | -2.163 | -3.031 | -4.629 |
| Profit before tax | -4.396 | 2.872 | 5.790 | 1.166 | 18.518 | 1.918 | 2.126 | 31.706 | 69.970 | 26.366 | 6.261 | -7.677 | -3.473 | 5.710 |
| Tax | -1.132 | -766 | 1.274 | -587 | 4.074 | 474 | 449 | 6.976 | 15.527 | 5.763 | 1.385 | -1.684 | -799 | 1.267 |
| Net profit | -3.264 | 3.638 | 4.516 | 1.753 | 14.443 | 1.445 | 1.677 | 24.731 | 54.443 | 20.602 | 4.876 | -5.993 | -2.674 | 4.443 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 188.774 | 188.883 | 195.826 | 182.735 | 196.960 | 197.112 | 189.444 | 215.281 | 291.606 | 313.621 | 315.375 | 303.864 | 295.515 | 302.024 |
| Equity | 26.993 | 30.631 | 35.147 | 35.900 | 49.344 | 50.918 | 40.940 | 66.429 | 119.710 | 138.512 | 140.763 | 132.268 | 126.717 | 128.266 |
| Long-term debt | 141.666 | 140.045 | 139.550 | 126.721 | 123.727 | 122.029 | 119.694 | 117.667 | 128.745 | 126.775 | 125.023 | 124.353 | 122.608 | 125.427 |
| Short-term debt | 8.457 | 7.316 | 8.963 | 8.536 | 8.237 | 8.290 | 12.249 | 7.668 | 4.619 | 5.270 | 5.511 | 5.681 | 6.098 | 6.941 |
| Total debt | 150.123 | 147.361 | 148.513 | 135.257 | 131.964 | 130.319 | 131.943 | 125.335 | 133.364 | 132.045 | 130.534 | 130.034 | 128.706 | 132.368 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PF Management | Management | 2010 | — | — |
ET | Audit | 1990 | — | — |
PE Management | Management | 1990 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 1997 | — | — | |
| Board of Directors | 1990 | — | — | |
| Chairman | 1990 | — | — | |
| Board of Directors | 2000 | — | — | |
| Chairman | 1990 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 66.7% | 2019 | |
| Individual | 20.0% | 5.0% | 2019 | |
| Individual | 20.0% | 5.0% | 2019 | |
| Individual | 33.3% | 33.3% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Pernille Friis-Hansen | Management | 0 companies |
| Erik Tronborg Andersen | Audit | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Lars Friis-Hansen | Chairman | 0 companies |
| Ulf Svejgaard Poulsen | Board of Directors | 0 companies |
| Jens Einar Henning | Chairman | 0 companies |
| Else Marie Lohrer-Stæhr | Board of Directors | 0 companies |
| Susanne Saul Stakemann | Chairman | 0 companies |