| Revenue | DKK -19K | -239% |
| EBITDA | DKK -19K | -360% |
| Net profit | DKK -115K | -24% |
| Total assets | DKK 7,4M | -8% |
| Equity | DKK 2,2M | -5% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 69 | 211 | 71 | 92 | 102 | 32 | 374 | 28 | 30 | -42 | 140 | 14 | -19 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 69 | 211 | 71 | 92 | 102 | 32 | 374 | 28 | 30 | -42 | 140 | 7 | -19 |
| Depreciation & amort. | -150 | -196 | -262 | -285 | -339 | -272 | -218 | -237 | -215 | -204 | -190 | -154 | -135 |
| EBIT | -81 | 15 | -191 | -193 | -237 | -240 | 157 | -208 | -185 | -246 | -50 | -147 | -154 |
| Net financials | 24 | 50 | 268 | 196 | 40 | 93 | 105 | -16 | 208 | 82 | 22 | 54 | 39 |
| Profit before tax | -29 | 65 | 77 | 3 | -197 | -146 | 261 | -225 | 22 | -164 | -28 | -93 | -115 |
| Tax | 14 | 11 | 13 | -5 | -45 | -33 | 57 | -35 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -43 | 53 | 63 | 8 | -152 | -113 | 205 | -190 | 22 | -164 | -28 | -93 | -115 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 10.616 | 10.843 | 10.769 | 12.106 | 11.917 | 11.578 | 11.444 | 11.087 | 10.663 | 10.110 | 8.389 | 8.062 | 7.430 |
| Equity | 2.670 | 2.723 | 2.786 | 2.795 | 2.643 | 2.530 | 2.734 | 2.544 | 2.567 | 2.402 | 2.375 | 2.281 | 2.166 |
| Long-term debt | 6.222 | 6.195 | 6.033 | 7.181 | 6.961 | 6.735 | 6.522 | 6.325 | 6.026 | 5.720 | 5.437 | 5.158 | 4.865 |
| Short-term debt | 1.687 | 1.877 | 1.888 | 2.074 | 2.302 | 2.313 | 2.152 | 2.218 | 2.071 | 1.987 | 577 | 623 | 399 |
| Total debt | 7.909 | 8.072 | 7.921 | 9.255 | 9.262 | 9.049 | 8.674 | 8.543 | 8.097 | 7.708 | 6.014 | 5.781 | 5.264 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PL Founder | Founder | 1992 | — | — |
NE Founder | Founder | 1992 | — | — |
FV Founder | Founder | 1992 | — | — |
EB Founder | Founder | 1992 | — | — |
OL Founder | Founder | 1992 | — | — |
KB Founder | Founder | 1992 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2017 | — | — | |
| Board of Directors | 1998 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2025 | |
| Individual | 90.0% | 90.0% | 1996 |
| Person | Role here | Other companies |
|---|---|---|
| Poul Laursen | Founder | 0 companies |
| Niels Erik Lundfold | Founder | 0 companies |
| Finn Vygg Kristensen | Founder | 0 companies |
| Erik Brøgger Kjøngerskov | Founder | 0 companies |
| Ove Laursen | Founder | 0 companies |
| Karsten Bo Jensen | Founder | 0 companies |
| Dorrit Vølund Bülow | Board of Directors | 0 companies |
| Uffe Frimodt Jensen | Board of Directors | 0 companies |