| Revenue | DKK -31K | -42% |
| EBITDA | DKK -31K | +42% |
| Net profit | DKK 107K | -68% |
| Total assets | DKK 2,8M | +0% |
| Equity | DKK 2,5M | +0% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 390 | 397 | 397 | 341 | 417 | 379 | 247 | 244 | 405 | 472 | 239 | -33 | -53 | -31 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 390 | 397 | 397 | 341 | 417 | 379 | 247 | 244 | 405 | 472 | 239 | -80 | -53 | -31 |
| Depreciation & amort. | -87 | -81 | -85 | -85 | -79 | -79 | -79 | -84 | -82 | -83 | -83 | -0 | -0 | -0 |
| EBIT | 303 | 316 | 312 | 256 | 338 | 300 | 168 | 160 | 323 | 389 | 156 | -80 | -53 | -31 |
| Net financials | -379 | -331 | -190 | -192 | -319 | -178 | -214 | -358 | -152 | -150 | 341 | 151 | 470 | 162 |
| Profit before tax | -76 | -16 | 122 | 63 | 18 | 122 | -46 | -198 | 171 | 239 | 497 | 71 | 416 | 131 |
| Tax | -11 | -100 | 26 | 16 | 7 | 26 | -5 | -28 | 35 | 47 | 142 | -21 | 79 | 24 |
| Net profit | -65 | 84 | 96 | 47 | 12 | 96 | -42 | -170 | 136 | 192 | 355 | 92 | 338 | 107 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 11.476 | 10.539 | 10.477 | 10.453 | 10.514 | 10.333 | 10.261 | 10.226 | 10.270 | 10.303 | 8.779 | 3.181 | 2.814 | 2.827 |
| Equity | 2.451 | 2.535 | 2.631 | 2.678 | 2.690 | 2.786 | 2.745 | 2.575 | 2.711 | 2.902 | 2.312 | 2.403 | 2.521 | 2.514 |
| Long-term debt | 5.310 | 5.310 | 5.240 | 5.203 | 5.314 | 5.277 | 5.231 | 5.322 | 5.279 | 5.051 | 4.197 | 0 | 0 | 0 |
| Short-term debt | 2.689 | 1.776 | 1.670 | 1.626 | 1.562 | 1.302 | 1.329 | 1.401 | 1.322 | 1.345 | 1.519 | 777 | 292 | 314 |
| Total debt | 7.999 | 7.086 | 6.910 | 6.828 | 6.876 | 6.578 | 6.561 | 6.723 | 6.601 | 6.395 | 5.715 | 777 | 292 | 314 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KH Audit | Audit | 1995 | — | — |
P1 Founder | Founder | 1991 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1997 |
| Person | Role here | Other companies |
|---|---|---|
| Knud Haubro | Audit | 0 companies |
| PSQ 109 ApS | Founder | 0 companies |