| Revenue | DKK 1,7M | -253% |
| EBITDA | DKK 1,7M | -56% |
| Net profit | DKK 121K | -95% |
| Total assets | DKK 65,4M | +0% |
| Equity | DKK 31,7M | +0% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 20.536 | 19.374 | 7.728 | 6.125 | 2.960 | 11.988 | 11.550 | 7.372 | 9.043 | 5.067 | 3.316 | -1.195 | -1.121 | 1.712 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 17.688 | 19.374 | 7.728 | 5.297 | 22.981 | 15.426 | 16.590 | 7.442 | 6.143 | -833 | 316 | -1.770 | 3.879 | 1.712 |
| Depreciation & amort. | -65.701 | -20.988 | -5.788 | -29 | -14 | -29 | -14 | -0 | -0 | -0 | -2.485 | -0 | -0 | -0 |
| EBIT | -48.013 | -1.614 | 1.940 | 5.268 | 22.966 | 15.397 | 16.575 | 7.442 | 6.143 | -833 | -2.168 | -1.770 | 3.879 | 1.712 |
| Net financials | -10.051 | 1.359 | -11.627 | -6.887 | -350 | -631 | -491 | 863 | 605 | -1.648 | -14.752 | -747 | -1.546 | -1.591 |
| Profit before tax | -58.064 | -255 | -9.687 | -1.619 | 22.616 | 14.766 | 16.084 | 8.305 | 6.747 | -2.482 | -16.920 | -2.517 | 2.333 | 121 |
| Tax | 5.615 | -2.567 | -385 | 467 | -0 | 1.738 | -29 | -0 | -1.021 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -63.679 | 2.312 | -9.301 | -2.085 | 22.616 | 13.028 | 16.114 | 8.305 | 7.768 | -2.482 | -16.920 | -2.517 | 2.333 | 121 |
| Item | 2012 | 2013 | 2014 | 2015 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 177.528 | 157.875 | 150.365 | 164.245 | 190.860 | 196.477 | 149.975 | 130.925 | 140.601 | 125.436 | 71.244 | 61.012 | 65.075 | 65.358 |
| Equity | -61.181 | -58.869 | -68.170 | 27.831 | 50.447 | 56.275 | 62.389 | 46.694 | 51.162 | 48.681 | 31.760 | 29.243 | 31.576 | 31.697 |
| Long-term debt | 174.430 | 157.513 | 146.358 | 135.059 | 137.874 | 130.585 | 71.355 | 78.424 | 78.810 | 72.928 | 30.491 | 31.721 | 33.224 | 33.178 |
| Short-term debt | 64.279 | 59.230 | 72.178 | 1.355 | 2.539 | 9.617 | 16.231 | 5.807 | 10.629 | 3.828 | 8.992 | 48 | 276 | 484 |
| Total debt | 238.709 | 216.743 | 218.535 | 136.414 | 140.413 | 140.202 | 87.586 | 84.231 | 89.439 | 76.756 | 39.484 | 31.769 | 33.499 | 33.661 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
VW Management | Management | 2001 | — | — |
OC Management | Management | 2011 | — | — |
ET | Audit | 1995 | — | — |
OE Management | Management | 2013 | — | — |
PM Management | Management | 2013 | — | — |
PE Management | Management | 1995 | — | — |
HE Management | Management | 2015 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2013 | — | — | |
| Board of Directors | 2013 | — | — | |
| Deputy Chairman | 2001 | — | — | |
| Board of Directors | 2013 | — | — | |
| Chairman | 2011 | — | — | |
| Deputy Chairman | 2011 | — | — | |
| Chairman | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
P-INVEST HOLDING ApS | Company | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Viggo Waagensen | Management | 0 companies |
| Olaf Christian Schifter Hedegaard | Management | 0 companies |
| Erik Tronborg Andersen | Audit | 0 companies |
| Ole Elverdam Borch | Management | 0 companies |
| Philip Marker | Management | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Henrik Erik Ølholm Fuglsang | Management | 0 companies |
| Søren Ebdrup | Chairman | 0 companies |
| Maja Hesselberg | Board of Directors | 0 companies |
| Peter Waagensen | Deputy Chairman | 0 companies |
| Carsten Ceutz | Board of Directors | 0 companies |
| Elisabeth Waagensen | Chairman | 0 companies |
| Frederik Oldenburg-Lauritzen | Deputy Chairman | 0 companies |
| Troels Mørch Tuxen | Chairman | 0 companies |