| Revenue | DKK -125 | -100% |
| EBITDA | DKK -160K | -173% |
| Net profit | DKK -190K | -124% |
| Total assets | DKK 1,1M | +0% |
| Equity | DKK 754K | -20% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 74 | 32 | 32 | 88 | 88 | 35 | 45 | 48 | 36 | 59 | 54 | 0 | -59 | -0 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 34 | 32 | 32 | 36 | 43 | 35 | 45 | 48 | 36 | 59 | 54 | 0 | -59 | -160 |
| Depreciation & amort. | -41 | -41 | -41 | 41 | 41 | 41 | -41 | -32 | -36 | -53 | -53 | -1.177 | -36 | -36 |
| EBIT | -6 | -9 | -9 | -5 | 2 | -6 | 4 | 15 | -0 | 6 | 1 | -1.177 | -95 | -196 |
| Net financials | -29 | -31 | -25 | -20 | -49 | -52 | -53 | 0 | -15 | 11 | -1 | -0 | 0 | -3 |
| Profit before tax | -36 | -40 | -34 | -25 | -47 | -58 | -49 | 15 | -16 | 17 | 0 | -1.177 | -95 | -199 |
| Tax | -9 | 2 | -25 | -34 | -10 | -13 | -11 | 3 | -3 | 6 | 27 | -8 | -10 | -9 |
| Net profit | -27 | -41 | -9 | 9 | -37 | -45 | -38 | 12 | -12 | 11 | -26 | -1.169 | -85 | -190 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.664 | 1.630 | 1.599 | 1.556 | 1.544 | 1.508 | 1.495 | 1.083 | 1.278 | 2.409 | 2.405 | 1.176 | 1.078 | 1.082 |
| Equity | 830 | 788 | 779 | 788 | 751 | 706 | 668 | 373 | 1.107 | 2.225 | 2.198 | 1.029 | 944 | 754 |
| Long-term debt | 211 | 203 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 203 |
| Short-term debt | 323 | 338 | 542 | 524 | 560 | 581 | 617 | 583 | 49 | 55 | 80 | 28 | 25 | 25 |
| Total debt | 534 | 540 | 542 | 524 | 560 | 581 | 617 | 583 | 49 | 55 | 80 | 28 | 25 | 228 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CH Management | Management | 2019 | — | — |
AJ Management | Management | 1991 | — | — |
HS Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Lisefo A/S | Company | 50.0% | 50.0% | 2021 |
PBD HOLDING ApS | Company | 50.0% | 50.0% | 2021 |
| Individual | 100.0% | 100.0% | 1991 |
| Person | Role here | Other companies |
|---|---|---|
| Charlotte Hauch | Management | 0 companies |
| August Jes Jørgensen | Management | 0 companies |
| Hans Steffen Steffensen | Chief Executive Officer | 0 companies |
| Peter Bysted | Chairman | 0 companies |