| Revenue | DKK 9,4M | +18% |
| EBITDA | DKK 9,4M | +18% |
| Net profit | DKK 433K | -15% |
| Total assets | DKK 98,7M | +4% |
| Equity | DKK 17,3M | +3% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.602 | 1.624 | 5.055 | 5.635 | 6.396 | 6.949 | 7.223 | 7.449 | 8.461 | 11.493 | 13.132 | 8.151 | 7.945 | 9.357 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 1.602 | 1.624 | 5.055 | 5.635 | 6.396 | 6.949 | 7.223 | 7.449 | 8.461 | 11.341 | 12.739 | 8.151 | 7.945 | 9.357 |
| Depreciation & amort. | -458 | -458 | -3.701 | -4.215 | -4.485 | -3.900 | -4.376 | -4.727 | -5.282 | -5.847 | -6.105 | -2.380 | -2.453 | -3.959 |
| EBIT | 1.144 | 1.167 | 1.354 | 1.420 | 1.911 | 3.049 | 2.847 | 2.722 | 3.179 | 5.494 | 6.633 | 5.771 | 5.492 | 5.398 |
| Net financials | -291 | -373 | -1.112 | -1.138 | -1.499 | -1.362 | -1.227 | -1.241 | -2.608 | -3.644 | -3.806 | -3.916 | -4.797 | -4.716 |
| Profit before tax | 852 | 794 | 242 | 282 | 412 | 1.687 | 1.620 | 1.481 | 572 | 1.850 | 2.827 | 1.855 | 695 | 682 |
| Tax | 213 | 160 | -108 | 75 | 87 | 402 | 358 | 326 | 124 | 410 | 838 | 408 | 183 | 249 |
| Net profit | 639 | 634 | 350 | 207 | 326 | 1.285 | 1.263 | 1.155 | 447 | 1.439 | 1.989 | 1.448 | 512 | 433 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 24.677 | 39.290 | 31.763 | 43.840 | 49.202 | 49.293 | 48.779 | 71.421 | 103.070 | 97.949 | 120.259 | 95.682 | 94.739 | 98.652 |
| Equity | 4.001 | 4.857 | 4.991 | 4.966 | 4.812 | 6.558 | 7.535 | 8.187 | 8.793 | 10.866 | 14.473 | 16.366 | 16.878 | 17.311 |
| Long-term debt | 9.693 | 18.885 | 8.391 | 13.847 | 12.393 | 29.369 | 26.609 | 24.336 | 30.525 | 37.668 | 43.202 | 62.682 | 55.125 | 49.961 |
| Short-term debt | 9.940 | 13.114 | 16.384 | 22.632 | 28.994 | 9.831 | 10.528 | 34.236 | 58.827 | 44.312 | 57.737 | 14.365 | 20.284 | 28.611 |
| Total debt | 19.633 | 31.998 | 24.775 | 36.480 | 41.387 | 39.201 | 37.138 | 58.572 | 89.352 | 81.979 | 100.940 | 77.047 | 75.410 | 78.572 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PG Founder | Founder | 1997 | — | — |
MD Management | Management | 1998 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FIPROS HOLDING ApS | Company | 100.0% | 100.0% | 1998 |
| Person | Role here | Other companies |
|---|---|---|
| Poul Godtfred Duch | Founder | 0 companies |
| Morten Duch | Management | 0 companies |