| Revenue | DKK -188K | +420% |
| EBITDA | DKK -188K | -18% |
| Net profit | DKK -1,8M | -218% |
| Total assets | DKK 2,2M | -40% |
| Equity | DKK -3,8M | -91% |
| Employees | 1 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | -1.687 | -1.220 | -780 | -36 | -188 |
| Staff expenses | -36 | -40 | -7 | -0 | -0 |
| EBITDA | -1.651 | -1.261 | -861 | -159 | -188 |
| Depreciation & amort. | -228 | -243 | -243 | -243 | -1.050 |
| EBIT | -1.879 | -1.504 | -1.104 | -402 | -1.238 |
| Net financials | -328 | -257 | -409 | -266 | -316 |
| Profit before tax | -2.207 | -1.762 | -1.514 | -668 | -1.554 |
| Tax | -480 | -352 | -331 | -96 | 264 |
| Net profit | -1.727 | -1.409 | -1.183 | -572 | -1.818 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 7.229 | 5.119 | 3.838 | 3.679 | 2.204 |
| Equity | 1.170 | -239 | -1.422 | -1.995 | -3.813 |
| Long-term debt | 0 | 0 | 0 | 5.608 | 5.965 |
| Short-term debt | 6.058 | 5.357 | 5.260 | 65 | 52 |
| Total debt | 6.058 | 5.357 | 5.260 | 5.673 | 6.017 |
| Name | Role | Member since |
|---|---|---|
| Former (6) | ||
PH Management | Management | 1996 – 2026 |
HP Audit | Audit | 2005 – 2015 |
MD Management | Management | 2026 – 2026 |
HM Management | Management | 1992 – 1996 |
SJ Audit | Audit | 1992 – 1997 |
SE Audit | Audit | 1992 – 1994 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
| Chairman | 2000 – 2026 | |
| Board of Directors | 2000 – 2013 | |
| Board of Directors | 2026 – 2026 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| Per-Ejner Hansen Larsen | Management | 0 companies |
| Helge Pedersen | Audit | 0 companies |
| Maj-Britt Drabæk | Management | 0 companies |
| Helge Møller | Management | 0 companies |
| Stig Jørgensen | Audit | 0 companies |
| Søren Engel Larsen | Audit | 0 companies |
| Maria Hansen Larsen | Chairman | 0 companies |
| Jessie Bendtsen | Board of Directors | 0 companies |
| Patrick Drabæk | Board of Directors | 0 companies |