| Revenue | DKK 2,1M | +2% |
| EBITDA | DKK 1,1M | -7% |
| Net profit | DKK 501K | -8% |
| Total assets | DKK 23,7M | +3% |
| Equity | DKK 8,6M | +5% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.453 | -1.414 | -1.372 | 1.445 | 1.466 | 1.502 | 1.565 | 1.656 | 1.648 | 1.729 | 1.721 | 1.966 | 2.097 | 2.130 |
| Staff expenses | -1 | -81 | -25 | -112 | -213 | -190 | -240 | -226 | -341 | -342 | -378 | -259 | -261 | -283 |
| EBITDA | 712 | -545 | -550 | -757 | 853 | 856 | 938 | 985 | 671 | 873 | 756 | 1.129 | 1.216 | 1.126 |
| Depreciation & amort. | 111 | -84 | -69 | -8 | -98 | -98 | -102 | -105 | -106 | -106 | -135 | -128 | -111 | -111 |
| EBIT | 601 | -629 | -619 | -765 | 754 | 757 | 836 | 880 | 565 | 766 | 621 | 1.001 | 1.106 | 1.015 |
| Net financials | -726 | -413 | -443 | -367 | 128 | -402 | -427 | -346 | -339 | -270 | -316 | -342 | -361 | -328 |
| Profit before tax | -125 | -162 | -177 | -398 | 882 | 355 | 410 | 534 | 226 | 497 | 305 | 659 | 744 | 687 |
| Tax | -142 | -57 | -45 | -95 | 219 | 102 | 117 | 140 | 71 | 138 | 91 | 179 | 199 | 186 |
| Net profit | 17 | -105 | -131 | -303 | 663 | 253 | 293 | 394 | 155 | 359 | 213 | 480 | 545 | 501 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 21.880 | 21.444 | 20.429 | 20.397 | 20.237 | 20.125 | 21.226 | 21.368 | 20.981 | 21.864 | 23.216 | 22.304 | 23.086 | 23.715 |
| Equity | 7.347 | 7.075 | 5.648 | 5.851 | 6.515 | 6.667 | 6.856 | 7.145 | 6.799 | 7.103 | 7.260 | 7.683 | 8.169 | 8.608 |
| Long-term debt | 0 | -16 | 47 | 70 | 12.761 | 12.211 | 14.253 | 14.104 | 14.014 | 14.057 | 9.523 | 9.650 | 9.659 | 9.638 |
| Short-term debt | 14.534 | -14.353 | 14.734 | 14.470 | 954 | 1.240 | 108 | 108 | 156 | 689 | 6.415 | 4.971 | 5.232 | 5.439 |
| Total debt | 14.534 | -14.369 | 14.781 | 14.540 | 13.716 | 13.450 | 14.361 | 14.213 | 14.169 | 14.746 | 15.938 | 14.622 | 14.891 | 15.077 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AB Audit | Audit | 1995 | — | — |
PL Founder | Founder | 1995 | — | — |
JE Founder | Founder | 1995 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Arne Bang | Audit | 0 companies |
| Preben Løth Christensen | Founder | 0 companies |
| Jan Ejler | Founder | 0 companies |