| Revenue | DKK 411K | +7% |
| EBITDA | DKK -136K | +14% |
| Net profit | DKK -314K | -45% |
| Total assets | DKK 2,2M | -4% |
| Equity | DKK -264K | -632% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.031 | -2.799 | 1.984 | 1.701 | 1.934 | 1.867 | 1.318 | 2.025 | 1.687 | 284 | 285 | 222 | 383 | 411 |
| Staff expenses | -1.744 | -2.491 | -1.831 | -1.511 | -1.219 | -1.440 | -1.489 | -2.022 | -1.696 | -396 | -563 | -507 | -542 | -547 |
| EBITDA | 287 | 150 | 153 | 190 | 715 | 408 | -171 | 4 | -10 | -113 | -278 | -285 | -159 | -136 |
| Depreciation & amort. | -143 | -229 | -103 | -77 | -85 | -92 | -85 | -82 | -73 | -45 | -45 | -45 | -45 | -52 |
| EBIT | 144 | -79 | 49 | 113 | 630 | 315 | -257 | -78 | -82 | -158 | -323 | -330 | -204 | -187 |
| Net financials | -7 | -24 | -38 | -25 | -75 | -46 | -45 | -59 | -54 | -43 | -50 | -60 | -86 | -126 |
| Profit before tax | 137 | -55 | 11 | 88 | 555 | 269 | -302 | -137 | -137 | -201 | -373 | -391 | -289 | -314 |
| Tax | 37 | -43 | -5 | 29 | 112 | 60 | -66 | -30 | -30 | 127 | -0 | -0 | -74 | -0 |
| Net profit | 100 | -12 | 16 | 59 | 443 | 209 | -235 | -107 | -107 | -328 | -373 | -391 | -216 | -314 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.217 | 4.156 | 0 | 0 | 3.000 | 3.019 | 3.470 | 3.260 | 2.778 | 2.152 | 1.953 | 1.977 | 2.285 | 2.201 |
| Equity | 710 | 754 | 0 | 0 | 1.336 | 1.545 | 1.310 | 1.203 | 1.096 | 768 | 394 | 4 | 50 | -264 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 26 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 3.507 | -3.402 | 0 | 0 | 1.664 | 1.474 | 2.160 | 2.058 | 1.657 | 1.385 | 1.559 | 1.973 | 2.235 | 2.465 |
| Total debt | 3.507 | -3.402 | 0 | 0 | 1.664 | 1.474 | 2.160 | 2.058 | 1.682 | 1.385 | 1.559 | 1.973 | 2.235 | 2.465 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PL Management | Management | 1995 | — | — |
AN Founder | Founder | 1995 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1995 |
| Person | Role here | Other companies |
|---|---|---|
| Per Laumark Stephansen | Management | 0 companies |
| Aase Nielsen | Founder | 0 companies |