| Revenue | DKK 4,2M | +95% |
| EBITDA | DKK 753K | +155% |
| Net profit | DKK 581K | +173% |
| Total assets | DKK 5,4M | +20% |
| Equity | DKK 1,7M | +53% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|---|---|
| Revenue | 9.395 | 5.290 | 4.896 | 3.741 | 1.927 | 2.138 | 4.172 |
| Staff expenses | -3.822 | -3.771 | -3.130 | -3.177 | -5.894 | -1.843 | -3.419 |
| EBITDA | 5.572 | 1.518 | 1.766 | 564 | -3.968 | 295 | 753 |
| Depreciation & amort. | -202 | -146 | -118 | -39 | -0 | -0 | -0 |
| EBIT | 5.370 | 1.372 | 1.647 | 525 | -3.968 | 295 | 753 |
| Net financials | 5 | -53 | -119 | -21 | -71 | -18 | -4 |
| Profit before tax | 5.376 | 1.319 | 1.528 | 504 | -4.039 | 277 | 749 |
| Tax | 1.954 | 341 | 388 | 39 | -743 | 64 | 167 |
| Net profit | 3.422 | 978 | 1.140 | 465 | -3.296 | 213 | 581 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|---|---|
| Total assets | 16.813 | 12.784 | 13.174 | 14.976 | 9.798 | 4.501 | 5.399 |
| Equity | 7.098 | 6.076 | 5.716 | 4.180 | 884 | 1.097 | 1.679 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 9.715 | 6.708 | 7.458 | 10.796 | 8.913 | 3.404 | 3.720 |
| Total debt | 9.715 | 6.708 | 7.458 | 10.796 | 8.913 | 3.404 | 3.720 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JB Management | Management | 1996 | — | — |
AD Management | Management | 2016 | — | — |
PA Chief Executive Officer | Chief Executive Officer | 2004 | — | — |
SJ Management | Management | 2001 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2018 | — | — | |
| Board of Directors | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
PAH INVEST ApS | Company | 100.0% | 100.0% | 2005 |
TDC Holding A/S | Company | 100.0% | 100.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Jan Brøndum | Management | 0 companies |
| Andrew Douglas Watson | Management | 0 companies |
| Per Andreas Hoven | Chief Executive Officer | 0 companies |
| Steen Jensen | Management | 0 companies |
| Marianne Horstmann | Chairman | 0 companies |
| Thomas Fog Stokking | Board of Directors | 0 companies |