| Revenue | DKK -525K | +9% |
| EBITDA | DKK -654K | -12% |
| Net profit | DKK -263K | -155% |
| Total assets | DKK 19,5M | -1% |
| Equity | DKK 16,1M | -2% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -159 | -598 | -335 | -158 | -101 | -73 | -120 | -422 | -332 | -501 | -440 | -454 | -482 | -525 |
| Staff expenses | -311 | -316 | -122 | -187 | -160 | -150 | -150 | -454 | -373 | -132 | -119 | -105 | -100 | -129 |
| EBITDA | -471 | -914 | -457 | -346 | 586 | -223 | -270 | -876 | -705 | -633 | -558 | -560 | -582 | -654 |
| Depreciation & amort. | 69 | 50 | 32 | -12 | 424 | -0 | -0 | -5 | -5 | -16 | -7 | -14 | -14 | -7 |
| EBIT | -540 | -964 | -489 | -357 | 162 | -223 | -270 | -881 | -710 | -648 | -565 | -574 | -596 | -662 |
| Net financials | 185 | 2.613 | 1.555 | 1.204 | -217 | 1.577 | -432 | 581 | -606 | 1.949 | -1.668 | 581 | 1.079 | 401 |
| Profit before tax | -355 | 1.649 | 1.066 | 846 | -55 | 1.354 | -702 | -300 | -1.316 | 1.300 | -2.234 | 7 | 483 | -261 |
| Tax | -90 | 411 | 304 | 166 | -3 | 301 | -153 | 164 | 1 | -0 | -0 | 2 | 5 | 1 |
| Net profit | -265 | 1.238 | 762 | 681 | -52 | 1.053 | -549 | -463 | -1.317 | 1.300 | -2.234 | 5 | 478 | -263 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 16.903 | 18.012 | 18.922 | 19.617 | 19.088 | 21.985 | 21.320 | 20.840 | 19.449 | 20.723 | 19.080 | 19.111 | 19.701 | 19.534 |
| Equity | 16.640 | 17.782 | 18.445 | 19.126 | 18.974 | 19.925 | 19.273 | 18.704 | 17.279 | 18.469 | 16.133 | 16.079 | 16.439 | 16.055 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 263 | 231 | 477 | 491 | 114 | 2.060 | 2.047 | 2.136 | 2.170 | 2.254 | 2.946 | 3.032 | 3.261 | 3.479 |
| Total debt | 263 | 231 | 477 | 491 | 114 | 2.060 | 2.047 | 2.136 | 2.170 | 2.254 | 2.946 | 3.032 | 3.261 | 3.479 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PH Management | Management | 1991 | — | — |
JJ Management | Management | 1991 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1993 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Huuse Sørensen | Management | 0 companies |
| Jens Jørn Lynge | Management | 0 companies |