| Revenue | DKK 4,4M | -15% |
| EBITDA | DKK 606K | -48% |
| Net profit | DKK 213K | -69% |
| Total assets | DKK 12M | -5% |
| Equity | DKK 5,2M | +4% |
| Employees | 7 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.716 | 1.449 | 1.271 | — | 1.749 | 2.189 | 2.340 | 1.947 | 2.452 | 3.898 | 3.335 | 4.354 | 5.217 | 4.438 |
| Staff expenses | -2.147 | -1.444 | -1.349 | -0 | -1.315 | -1.375 | -1.489 | -1.494 | -1.693 | -1.949 | -2.158 | -3.577 | -3.732 | -3.832 |
| EBITDA | 569 | 5 | -79 | 0 | 434 | 814 | 851 | 453 | 759 | 1.949 | 1.176 | 777 | 1.176 | 606 |
| Depreciation & amort. | -426 | -364 | -299 | -0 | -191 | -202 | -186 | -190 | -283 | -417 | -519 | -431 | -397 | -355 |
| EBIT | 143 | -359 | -378 | 0 | 243 | 612 | 665 | 263 | 476 | 1.532 | 658 | 346 | 779 | 251 |
| Net financials | -769 | -133 | -225 | 0 | -190 | -214 | -160 | -23 | -120 | -156 | -164 | -233 | 32 | -28 |
| Profit before tax | -627 | -492 | -603 | 0 | 53 | 399 | 505 | 240 | 356 | 1.376 | 494 | 112 | 811 | 223 |
| Tax | -15 | -97 | 590 | -0 | -0 | -0 | -0 | -0 | -0 | -64 | 113 | 32 | 118 | 9 |
| Net profit | -612 | -395 | -1.192 | 0 | 53 | 399 | 505 | 240 | 356 | 1.439 | 380 | 80 | 693 | 213 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.686 | 6.549 | 5.041 | 0 | 5.147 | 6.138 | 6.303 | 5.694 | 9.433 | 10.030 | 11.020 | 11.586 | 12.717 | 12.026 |
| Equity | 503 | 108 | -1.085 | 0 | 866 | 1.265 | 1.770 | 2.009 | 2.365 | 3.805 | 4.185 | 4.266 | 4.959 | 5.172 |
| Long-term debt | 4.190 | 4.045 | 3.898 | 0 | 2.594 | 2.482 | 2.278 | 2.198 | 4.707 | 4.410 | 4.401 | 4.496 | 4.255 | 3.269 |
| Short-term debt | 1.515 | 2.397 | 2.228 | 0 | 1.687 | 2.391 | 2.255 | 1.486 | 2.361 | 1.816 | 2.384 | 2.743 | 3.304 | 3.376 |
| Total debt | 5.705 | 6.442 | 6.126 | 0 | 4.281 | 4.873 | 4.534 | 3.684 | 7.068 | 6.225 | 6.785 | 7.239 | 7.559 | 6.645 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KL Management | Management | 2026 | — | — |
PA Management | Management | 1997 | — | — |
PE Management | Management | 1997 | — | — |
KA Management | Management | 2025 | — | — |
LP Audit | Audit | 1998 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2009 | — | — | |
| Board of Directors | 2009 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
PRO-INVEST ANJ ApS | Company | 50.0% | 50.0% | 2015 |
PRO-TEX HOLDING ApS | Company | 33.3% | 33.3% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Kim Lorentsen | Management | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Kasper Autzen | Management | 0 companies |
| Leon Pinholt | Audit | 0 companies |
| Karin Nøhr Lorentsen | Chairman | 0 companies |
| Anders Nøhr Jensen | Board of Directors | 0 companies |