| Revenue | DKK 28K | -110% |
| EBITDA | DKK -382K | +30% |
| Net profit | DKK -1,2M | +83% |
| Total assets | DKK 25,7M | -5% |
| Equity | DKK 20,2M | -6% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 74 | -5 | 136 | 144 | 21 | 23 | -104 | -172 | 154 | 88 | -38 | -293 | 28 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 74 | -5 | 136 | 144 | 21 | 23 | -104 | -172 | 154 | 88 | -38 | -543 | -382 |
| Depreciation & amort. | -0 | -0 | 3 | 5 | 41 | -41 | -41 | -40 | -42 | -44 | -44 | -44 | -46 |
| EBIT | 74 | -5 | 134 | 139 | -20 | -17 | -145 | -212 | 111 | 43 | -82 | -587 | -428 |
| Net financials | 1.837 | 1.501 | 1.721 | 1.858 | 1.644 | 2.239 | 2.282 | -1.548 | -806 | 1.322 | 2.389 | -6.564 | -882 |
| Profit before tax | 1.912 | 1.497 | 1.855 | 1.997 | 1.624 | 2.222 | 2.137 | -1.760 | -694 | 1.365 | 2.307 | -7.151 | -1.310 |
| Tax | 57 | 44 | 84 | 50 | -46 | -97 | -44 | -89 | -5 | -13 | -48 | -152 | -132 |
| Net profit | 1.855 | 1.453 | 1.770 | 1.947 | 1.671 | 2.318 | 2.181 | -1.672 | -689 | 1.378 | 2.356 | -6.999 | -1.178 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 28.135 | 22.646 | 22.969 | 23.997 | 25.589 | 27.740 | 29.803 | 33.089 | 33.191 | 34.260 | 34.977 | 27.034 | 25.663 |
| Equity | 21.538 | 20.167 | 20.549 | 21.795 | 23.438 | 25.653 | 27.728 | 25.948 | 25.151 | 26.416 | 28.657 | 21.540 | 20.240 |
| Long-term debt | 2.370 | 2.230 | 2.087 | 1.939 | 1.890 | 1.774 | 1.651 | 5.528 | 4.603 | 3.675 | 2.744 | 1.011 | 875 |
| Short-term debt | 4.228 | 249 | 333 | 263 | 261 | 313 | 423 | 1.612 | 3.437 | 4.059 | 3.437 | 4.329 | 4.477 |
| Total debt | 6.597 | 2.479 | 2.420 | 2.202 | 2.152 | 2.087 | 2.074 | 7.141 | 8.040 | 7.733 | 6.181 | 5.339 | 5.352 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PE Founder | Founder | 1997 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2000 | — | — | |
| Board of Directors | 2000 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1997 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Esko Nielsen | Founder | 0 companies |
| Jens Christian Larsen | Chairman | 0 companies |
| Preben Lie | Board of Directors | 0 companies |