| Revenue | DKK 538K | +1756% |
| EBITDA | DKK 239K | +373% |
| Net profit | DKK 135K | +328% |
| Total assets | DKK 1,3M | -15% |
| Equity | DKK 1,2M | +1% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 706 | 626 | 566 | 703 | 1.694 | 777 | 555 | 836 | 403 | 1.043 | 192 | 326 | 29 | 538 |
| Staff expenses | -222 | -285 | -282 | -259 | -273 | -487 | -567 | -583 | -506 | -444 | -76 | -58 | -99 | -272 |
| EBITDA | 338 | 361 | 176 | 449 | 1.437 | 291 | 1 | 245 | -102 | 592 | 94 | 253 | -87 | 239 |
| Depreciation & amort. | 4 | 5 | -0 | -75 | -75 | -30 | -30 | -30 | -30 | -30 | -13 | -13 | -13 | -0 |
| EBIT | 335 | 356 | 176 | 374 | 1.362 | 261 | -29 | 215 | -132 | 562 | 81 | 240 | -100 | 239 |
| Net financials | -184 | -162 | -135 | -206 | -145 | -50 | -31 | -34 | -37 | -42 | 9 | -116 | 33 | -43 |
| Profit before tax | 151 | 194 | 41 | 168 | 1.217 | 212 | -60 | 180 | -168 | 520 | 90 | 124 | -67 | 196 |
| Tax | 63 | 52 | 14 | 45 | 157 | 89 | -10 | 41 | -35 | 79 | 25 | 31 | -8 | 60 |
| Net profit | 88 | 142 | 27 | 123 | 1.060 | 122 | -51 | 139 | -133 | 441 | 65 | 93 | -59 | 135 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.174 | 4.709 | 3.849 | 3.860 | 4.565 | 2.103 | 2.029 | 2.206 | 1.592 | 2.082 | 1.707 | 1.953 | 1.562 | 1.322 |
| Equity | 298 | 440 | 411 | 534 | 1.494 | 1.117 | 1.066 | 957 | 624 | 1.064 | 1.130 | 1.479 | 1.219 | 1.233 |
| Long-term debt | 2.710 | 2.579 | 2.332 | 2.261 | 1.371 | 461 | 360 | 347 | 277 | 233 | 203 | 248 | 178 | 0 |
| Short-term debt | 1.165 | 1.690 | 1.106 | 1.065 | 1.699 | 525 | 603 | 902 | 691 | 784 | 374 | 226 | 165 | 89 |
| Total debt | 3.875 | 4.268 | 3.438 | 3.326 | 3.070 | 986 | 963 | 1.249 | 968 | 1.017 | 577 | 474 | 342 | 89 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PB Management | Management | 1992 | — | — |
PE Audit | Audit | 1992 | — | — |
JR Audit | Audit | 1992 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2023 | |
PER FRIIS ApS | Company | 100.0% | 100.0% | 1992 |
| Person | Role here | Other companies |
|---|---|---|
| Preben Bang Henriksen | Management | 0 companies |
| Poul Ellehammer | Audit | 0 companies |
| JH REVISION | Audit | 0 companies |