| Revenue | DKK 4,9M | +1% |
| EBITDA | DKK 2,6M | -46% |
| Net profit | DKK 1,4M | -59% |
| Total assets | DKK 88,4M | -4% |
| Equity | DKK 36,1M | -4% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.644 | 3.738 | 3.790 | 3.801 | 3.823 | 3.834 | 3.875 | 4.152 | 4.147 | 4.227 | 4.293 | 4.808 | 4.808 | 4.855 |
| Staff expenses | -20 | -20 | -20 | -20 | -20 | -20 | -20 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 3.624 | 3.718 | 5.692 | 4.231 | 4.178 | 8.589 | 4.390 | 17.552 | 1.847 | 4.227 | 1.593 | 4.808 | 4.708 | 2.550 |
| Depreciation & amort. | -11 | -5.157 | -7 | -3 | -0 | -0 | -0 | -0 | -0 | -0 | -12 | -126 | -60 | -42 |
| EBIT | 3.613 | -1.439 | 5.684 | 4.228 | 4.178 | 8.589 | 4.390 | 17.552 | 1.847 | 4.227 | 1.580 | 4.683 | 4.648 | 2.509 |
| Net financials | -449 | 1.303 | 1.221 | 2.505 | 1.356 | 4.309 | -2.101 | 15.098 | -712 | -294 | -1.472 | 507 | -386 | -725 |
| Profit before tax | 3.164 | -137 | 4.983 | 6.283 | 5.159 | 8.122 | 1.754 | 19.250 | 3.435 | 3.933 | 2.808 | 5.190 | 4.362 | 1.784 |
| Tax | 791 | -917 | 1.140 | 1.454 | 1.136 | 1.788 | 389 | 4.236 | 756 | 865 | 618 | 1.142 | 966 | 392 |
| Net profit | 2.372 | 780 | 3.843 | 4.829 | 4.023 | 6.335 | 1.365 | 15.013 | 2.679 | 3.068 | 2.190 | 4.048 | 3.397 | 1.392 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 72.639 | 69.690 | 73.524 | 69.839 | 71.940 | 75.515 | 81.551 | 96.812 | 90.954 | 91.557 | 86.960 | 89.822 | 91.769 | 88.448 |
| Equity | 16.977 | 17.758 | 21.601 | 26.430 | 28.453 | 31.787 | 30.152 | 41.366 | 38.044 | 36.112 | 38.302 | 38.351 | 37.747 | 36.139 |
| Long-term debt | 47.058 | 44.643 | 43.493 | 32.728 | 32.691 | 31.846 | 38.814 | 36.997 | 34.957 | 32.966 | 31.550 | 30.372 | 28.684 | 26.915 |
| Short-term debt | 335 | 819 | 1.222 | 3.060 | 2.783 | 2.508 | 2.645 | 4.912 | 4.561 | 8.717 | 3.586 | 7.248 | 11.135 | 11.356 |
| Total debt | 47.393 | 45.462 | 44.714 | 35.788 | 35.474 | 34.354 | 41.459 | 41.909 | 39.518 | 41.683 | 35.136 | 37.620 | 39.820 | 38.271 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
US Management | Management | 1992 | — | — |
ET | Audit | 1992 | — | — |
| Audit | 1992 | — | — | |
PC Management | Management | 2026 | — | — |
FW Management | Management | 1992 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1992 | — | — | |
| Board of Directors | 1992 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FP & PL INVEST ApS | Company | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Ulf Svejgaard Poulsen | Management | 0 companies |
| Erik Tronborg Andersen | Audit | 0 companies |
| Mogens Jens Stiefler-Petersen | Audit | 0 companies |
| Peter Christian Lindeborgh | Management | 0 companies |
| Fritz Walther Pedersen | Management | 0 companies |
| Per Emil Hasselbalch Stakemann | Board of Directors | 0 companies |
| Allan Jensen | Board of Directors | 0 companies |