| Revenue | DKK 39K | -96% |
| EBITDA | DKK -288K | -140% |
| Net profit | DKK 13K | -98% |
| Total assets | DKK 8M | +20% |
| Equity | DKK 7,6M | +23% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 971 | 1.161 | 1.227 | 1.521 | 1.641 | 1.838 | 1.889 | 2.093 | 2.156 | 2.021 | 2.155 | 1.061 | 39 |
| Staff expenses | -759 | -875 | -990 | -1.258 | -1.173 | -1.263 | -1.383 | -1.321 | -1.434 | -1.248 | -1.354 | -345 | -327 |
| EBITDA | 212 | 285 | 237 | 263 | 468 | 575 | 505 | 772 | 722 | 773 | 801 | 716 | -288 |
| Depreciation & amort. | -97 | 87 | 104 | -112 | -122 | -120 | -141 | -100 | -165 | -196 | -124 | -98 | -20 |
| EBIT | 115 | 199 | 133 | 152 | 346 | 454 | 364 | 672 | 557 | 577 | 677 | 618 | -308 |
| Net financials | 20 | 76 | 29 | 11 | 70 | -15 | -52 | 40 | -28 | 58 | 62 | 15 | 327 |
| Profit before tax | 135 | 275 | 162 | 163 | 416 | 439 | 312 | 712 | 528 | 635 | 738 | 633 | 19 |
| Tax | 32 | 69 | 44 | 43 | 97 | 96 | 69 | 157 | 119 | 144 | 168 | 97 | 6 |
| Net profit | 102 | 206 | 118 | 120 | 319 | 343 | 244 | 555 | 410 | 491 | 571 | 536 | 13 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.629 | 2.911 | 3.129 | 3.248 | 3.462 | 3.829 | 3.979 | 4.689 | 5.219 | 5.641 | 6.316 | 6.643 | 7.954 |
| Equity | 2.532 | 2.738 | 2.578 | 2.699 | 3.018 | 3.361 | 3.605 | 4.160 | 4.569 | 5.060 | 5.631 | 6.167 | 7.575 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 97 | 173 | 550 | 549 | 444 | 468 | 374 | 529 | 650 | 581 | 686 | 476 | 379 |
| Total debt | 97 | 173 | 550 | 549 | 444 | 468 | 374 | 529 | 650 | 581 | 686 | 476 | 379 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PS Management | Management | 1994 | — | — |
CL Founder | Founder | 1994 | — | — |
KE Audit | Audit | 1997 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1998 |
| Person | Role here | Other companies |
|---|---|---|
| Patrizio Selenu | Management | 0 companies |
| Carlo Liberati | Founder | 0 companies |
| Keld Ejgil Pedersen | Audit | 0 companies |