| Revenue | DKK 61K | -2% |
| EBITDA | DKK 21K | +57% |
| Net profit | DKK 21K | +56% |
| Total assets | DKK 147K | +52% |
| Equity | DKK 94K | +29% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 37 | 402 | 416 | 384 | 333 | 284 | 196 | 178 | 163 | 160 | 69 | 62 | 61 |
| Staff expenses | -30 | -447 | -345 | -348 | -334 | -227 | -197 | -107 | -0 | -46 | -64 | -47 | -35 |
| EBITDA | 7 | -45 | 71 | 36 | -2 | 57 | -2 | 71 | 163 | 113 | 4 | 14 | 21 |
| Depreciation & amort. | -0 | -21 | -21 | -21 | -3 | -3 | -0 | -12 | -12 | -12 | -0 | -0 | -0 |
| EBIT | 7 | -66 | 50 | 15 | -5 | 54 | -2 | 59 | 151 | 101 | 4 | 14 | 21 |
| Net financials | -11 | -23 | -23 | -22 | -25 | -26 | -31 | -22 | -6 | -1 | -4 | 0 | -0 |
| Profit before tax | -4 | -89 | 26 | -8 | -30 | 28 | -32 | 37 | 145 | 101 | 1 | 14 | 21 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -4 | -89 | 26 | -8 | -30 | 28 | -32 | 37 | 145 | 101 | 1 | 14 | 21 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 165 | 158 | 198 | 172 | 128 | 130 | 93 | 75 | 118 | 100 | 69 | 97 | 147 |
| Equity | -119 | -208 | -182 | -189 | -219 | -192 | -224 | -187 | -42 | 58 | 59 | 73 | 94 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 117 | 0 | 0 | 0 | 0 |
| Short-term debt | 283 | 366 | 380 | 361 | 348 | 322 | 317 | 262 | 43 | 42 | 10 | 24 | 53 |
| Total debt | 283 | 366 | 380 | 361 | 348 | 322 | 317 | 262 | 160 | 42 | 10 | 24 | 53 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PT Management | Management | 2004 | — | — |
PG Audit | Audit | 1990 | — | — |
EK Management | Management | 1990 | — | — |
OW Management | Management | 1990 | — | — |
PB Management | Management | 1990 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1990 | — | — | |
| Board of Directors | 1990 | — | — | |
| Board of Directors | 1990 | — | — | |
| Board of Directors | 1990 | — | — | |
| Board of Directors | 2006 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2016 | |
| Individual | 100.0% | 100.0% | 1990 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Thomas Brigler | Management | 0 companies |
| Peter Grinsted | Audit | 0 companies |
| Erik Karlsen | Management | 0 companies |
| Ole Wagner | Management | 0 companies |
| Peter Bjerge | Management | 0 companies |
| Jens Christian Christensen | Board of Directors | 0 companies |
| Steen Escherich Larsen | Board of Directors | 0 companies |
| Jens Hørup Jensen | Board of Directors | 0 companies |
| Kim Gordon | Board of Directors | 0 companies |
| Henrik Kleis | Board of Directors | 0 companies |