| Revenue | DKK -571K | -10% |
| EBITDA | DKK -852K | +4% |
| Net profit | DKK -447K | -35% |
| Total assets | DKK 15,9M | -6% |
| Equity | DKK 15,5M | -4% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 545 | 362 | 1.946 | 695 | 1.681 | 2.039 | 1.305 | 1.126 | 1.494 | 1.708 | -1.498 | -165 | -633 | -571 |
| Staff expenses | -84 | -74 | -65 | -34 | -220 | -494 | -200 | -246 | -190 | -716 | -618 | -278 | -208 | -176 |
| EBITDA | 420 | 250 | 1.817 | 632 | 1.437 | 1.507 | 1.084 | 834 | 1.275 | 962 | -2.160 | -469 | -886 | -852 |
| Depreciation & amort. | -19 | -19 | -16 | -17 | -22 | -24 | -25 | -27 | -27 | -22 | -20 | -20 | -20 | -20 |
| EBIT | 400 | 231 | 1.800 | 615 | 1.416 | 1.482 | 1.059 | 807 | 1.248 | 940 | -2.180 | -489 | -906 | -872 |
| Net financials | 695 | 696 | 689 | 758 | 3 | 410 | -251 | 182 | 125 | 947 | -104 | 404 | 578 | 402 |
| Profit before tax | 1.096 | 927 | 2.490 | 1.373 | 1.418 | 1.892 | 808 | 988 | 1.373 | 1.886 | -2.283 | -85 | -328 | -470 |
| Tax | 106 | 140 | 579 | 288 | 311 | 407 | 130 | 107 | 327 | 211 | 13 | 129 | 3 | -23 |
| Net profit | 990 | 787 | 1.910 | 1.085 | 1.107 | 1.485 | 677 | 881 | 1.046 | 1.676 | -2.296 | -214 | -331 | -447 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 11.123 | 12.111 | 14.493 | 14.550 | 16.403 | 18.163 | 18.269 | 19.499 | 22.939 | 23.561 | 19.633 | 18.873 | 16.919 | 15.860 |
| Equity | 10.157 | 10.848 | 12.662 | 13.548 | 14.676 | 16.111 | 16.737 | 17.564 | 18.611 | 20.231 | 17.435 | 16.864 | 16.033 | 15.464 |
| Long-term debt | 405 | 381 | 714 | 666 | 309 | 285 | 259 | 234 | 210 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 561 | 882 | 1.473 | 668 | 1.416 | 1.766 | 1.272 | 1.700 | 4.118 | 3.327 | 2.196 | 2.007 | 884 | 395 |
| Total debt | 966 | 1.263 | 1.830 | 1.001 | 1.725 | 2.051 | 1.531 | 1.934 | 4.328 | 3.327 | 2.196 | 2.007 | 884 | 395 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
DN Deputy | Deputy | 1999 | — | — |
EP Audit | Audit | 1993 | — | — |
PS Management | Management | 1993 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2009 | — | — | |
| Chairman | 2009 | — | — | |
| Chairman | 1993 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1994 |
| Person | Role here | Other companies |
|---|---|---|
| Dorte Nielsen | Deputy | 0 companies |
| Egon Pedersen | Audit | 0 companies |
| Peter Steen Larsen | Management | 0 companies |
| Eva Lie Rosenfeldt Bendixen | Board of Directors | 0 companies |
| Lotte Schultz | Chairman | 0 companies |
| Jens Thoregaard | Chairman | 0 companies |