| Revenue | DKK 1,4M | +393% |
| EBITDA | DKK 1,1M | +711% |
| Net profit | DKK 533K | +3636% |
| Total assets | DKK 3,8M | -66% |
| Equity | DKK 1,1M | +95% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 97 | 815 | 1.425 | 1.068 | 237 | 36 | -257 | 479 | -60 | 10 | 7 | -91 | 288 | 1.423 |
| Staff expenses | -230 | -233 | -232 | -234 | -634 | -211 | -300 | -550 | -250 | -0 | -0 | -0 | -150 | -300 |
| EBITDA | -142 | 582 | 1.193 | 834 | -398 | -175 | -557 | -71 | -310 | 10 | 7 | -91 | 138 | 1.123 |
| Depreciation & amort. | -0 | -0 | -17 | -29 | -29 | -93 | -51 | -43 | -43 | -43 | -60 | -43 | -19 | -8 |
| EBIT | -142 | 582 | 1.176 | 805 | -426 | -268 | -608 | -114 | -353 | -34 | -53 | -133 | 119 | 1.115 |
| Net financials | -898 | 34 | -171 | -1.574 | 364 | -122 | 468 | 387 | 2 | -92 | 466 | -290 | -137 | -431 |
| Profit before tax | -1.040 | 617 | 1.006 | -769 | -62 | -391 | -140 | 273 | -351 | -126 | 413 | -423 | -18 | 684 |
| Tax | -260 | 154 | 258 | -174 | -16 | -86 | -28 | 52 | -77 | -27 | 91 | -93 | -3 | 151 |
| Net profit | -780 | 462 | 748 | -595 | -46 | -305 | -113 | 221 | -274 | -98 | 322 | -330 | -15 | 533 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 10.438 | 20.709 | 13.498 | 13.201 | 12.602 | 12.314 | 11.319 | 12.027 | 12.963 | 12.381 | 12.754 | 12.290 | 11.354 | 3.810 |
| Equity | 586 | 1.048 | 1.796 | 1.201 | 1.155 | 850 | 738 | 958 | 684 | 586 | 908 | 578 | 563 | 1.096 |
| Long-term debt | 1.598 | 11.815 | 11.073 | 11.769 | 1.106 | 979 | 1.017 | 971 | 938 | 899 | 859 | 824 | 0 | 132 |
| Short-term debt | 8.254 | 7.845 | 628 | 231 | 10.341 | 10.485 | 9.564 | 10.097 | 11.341 | 10.896 | 10.986 | 10.888 | 10.792 | 2.581 |
| Total debt | 9.852 | 19.660 | 11.701 | 12.000 | 11.447 | 11.464 | 10.581 | 11.068 | 12.279 | 11.795 | 11.845 | 11.712 | 10.792 | 2.713 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PS Management | Management | 1994 | — | — |
HV Management | Management | 2001 | — | — |
TO Management | Management | 1994 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2001 | — | — | |
| Board of Directors | 1994 | — | — | |
| Board of Directors | 1994 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
HESAMA INVEST ApS | Company | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Poul Sloth | Management | 0 companies |
| Henning Von Schmager | Management | 0 companies |
| Thomas Okkels | Management | 0 companies |
| Margit Schmager | Chairman | 0 companies |
| Susanne Hedal Sørensen | Board of Directors | 0 companies |
| Keld Schmager | Board of Directors | 0 companies |