| Revenue | DKK 1,2M | +8% |
| EBITDA | DKK 535K | +14% |
| Net profit | DKK -98K | -25% |
| Total assets | DKK 19,9M | -6% |
| Equity | DKK 4,2M | -2% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.433 | 1.509 | 1.709 | 1.280 | 1.586 | 1.156 | 824 | 836 | 842 | 1.117 | 1.211 |
| Staff expenses | -0 | -250 | -603 | -604 | -603 | -604 | -610 | -616 | -608 | -554 | -610 |
| EBITDA | 1.433 | 1.258 | 1.106 | 676 | 899 | 562 | 97 | 220 | 234 | 468 | 535 |
| Depreciation & amort. | 678 | -441 | -448 | -464 | -438 | -221 | -147 | -147 | -126 | -113 | -113 |
| EBIT | 755 | 818 | 658 | 212 | 462 | 342 | -51 | 73 | 108 | 355 | 422 |
| Net financials | -373 | -271 | -282 | -301 | -312 | -334 | -301 | -164 | -382 | -452 | -541 |
| Profit before tax | 382 | 547 | 372 | -93 | 149 | 7 | -351 | -92 | -275 | -97 | -120 |
| Tax | 83 | 136 | 21 | -99 | 39 | 3 | -145 | -20 | -58 | -18 | -21 |
| Net profit | 298 | 410 | 352 | 6 | 111 | 4 | -207 | -72 | -217 | -79 | -98 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 19.310 | 19.306 | 22.277 | 21.093 | 20.014 | 20.305 | 19.310 | 19.441 | 21.365 | 21.139 | 19.908 |
| Equity | 4.346 | 4.756 | 5.108 | 4.989 | 4.925 | 4.859 | 4.652 | 4.580 | 4.363 | 4.284 | 4.186 |
| Long-term debt | 8.734 | 8.235 | 10.880 | 10.087 | 9.665 | 9.235 | 8.436 | 8.078 | 9.186 | 8.803 | 8.432 |
| Short-term debt | 5.132 | 5.081 | 5.034 | 4.862 | 4.229 | 5.013 | 5.169 | 5.749 | 6.841 | 7.094 | 6.354 |
| Total debt | 13.867 | 13.316 | 15.914 | 14.948 | 13.894 | 14.248 | 13.605 | 13.827 | 16.026 | 15.898 | 14.786 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PR Founder | Founder | 1996 | — | — |
GS Audit | Audit | 1996 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1999 |
| Person | Role here | Other companies |
|---|---|---|
| Poul Riis | Founder | 0 companies |
| Gert Skjønnemand | Audit | 0 companies |