| Revenue | DKK 47,3M | -12% |
| EBITDA | DKK 4,2M | -23% |
| Net profit | DKK -637K | -15908% |
| Total assets | DKK 49,3M | -20% |
| Equity | DKK 14,5M | -4% |
| Employees | 84 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 14.425 | 15.841 | 15.344 | 14.454 | 15.272 | 17.985 | 24.668 | 27.664 | 33.409 | 33.339 | 34.639 | 39.770 | 53.766 | 47.275 |
| Staff expenses | -12.330 | -14.928 | -14.335 | -12.457 | -13.793 | -15.983 | -21.305 | -23.762 | -28.327 | -28.347 | -30.651 | -33.102 | -48.241 | -43.027 |
| EBITDA | 2.095 | 913 | 1.008 | 1.997 | 1.479 | 2.002 | 3.363 | 3.902 | 5.081 | 4.992 | 3.987 | 6.667 | 5.525 | 4.248 |
| Depreciation & amort. | -901 | -1.217 | -1.204 | -1.246 | -1.025 | -864 | -1.173 | -1.471 | -1.614 | -1.746 | -2.111 | -3.185 | -4.275 | -4.156 |
| EBIT | 1.194 | -304 | -196 | 750 | 453 | 1.138 | 2.190 | 2.431 | 3.468 | 3.246 | 1.876 | 3.482 | 1.250 | 92 |
| Net financials | -227 | -878 | -212 | -187 | -122 | -310 | 76 | 1.307 | 2.316 | 2.351 | 2.345 | 3 | -1.250 | -902 |
| Profit before tax | 967 | -1.182 | -407 | 563 | 331 | 828 | 2.266 | 3.738 | 5.784 | 5.597 | 4.221 | 3.485 | 0 | -810 |
| Tax | 65 | -352 | -246 | -32 | -43 | 110 | 292 | 395 | 668 | 671 | 329 | 572 | 4 | -174 |
| Net profit | 902 | -830 | -162 | 595 | 374 | 718 | 1.974 | 3.343 | 5.115 | 4.926 | 3.892 | 2.913 | -4 | -637 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 26.317 | 26.344 | 24.062 | 24.029 | 23.237 | 23.705 | 31.273 | 39.292 | 37.437 | 39.376 | 48.831 | 53.382 | 61.960 | 49.281 |
| Equity | 8.679 | 7.849 | 7.687 | 8.283 | 7.657 | 8.376 | 10.349 | 13.692 | 15.808 | 15.733 | 14.925 | 15.138 | 15.134 | 14.497 |
| Long-term debt | 3.766 | 3.321 | 2.371 | 1.677 | 1.462 | 993 | 2.992 | 4.843 | 3.853 | 5.094 | 5.795 | 9.953 | 9.592 | 6.997 |
| Short-term debt | 12.934 | 14.588 | 13.658 | 13.584 | 13.677 | 13.784 | 16.895 | 19.325 | 15.722 | 16.464 | 25.754 | 25.386 | 33.133 | 24.151 |
| Total debt | 16.700 | 17.909 | 16.029 | 15.261 | 15.138 | 14.777 | 19.887 | 24.169 | 19.575 | 21.558 | 31.549 | 35.340 | 42.725 | 31.148 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PB Management | Management | 1997 | — | — |
JS Management | Management | 2023 | — | — |
HS Management | Management | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2023 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 1997 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
PHJA Holding ApS | Company | 100.0% | 100.0% | 2019 |
KARENSDAL ApS | Company | 100.0% | 100.0% | 2000 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Boe Bosteen | Management | 0 companies |
| Jakob Svith Boe Bosteen | Management | 0 companies |
| Hanne Svith Bosteen | Management | 0 companies |
| Amalie Svith Boe Bosteen | Chairman | 0 companies |
| Torben Jensen | Board of Directors | 0 companies |
| Henrik Houge Laursen | Board of Directors | 0 companies |
| Karsten Lomborg Bosteen | Board of Directors | 0 companies |
| Jan Erik Mulbjerg Jensen | Board of Directors | 0 companies |
| Lars Bachmann Svith | Board of Directors | 0 companies |