| Revenue | DKK -368K | -105% |
| EBITDA | DKK -1,9M | -129% |
| Net profit | DKK -1,7M | -132% |
| Total assets | DKK 85,8M | -4% |
| Equity | DKK 85,6M | -2% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.260 | 937 | 886 | — | 1.080 | 735 | 536 | 889 | 921 | 36.461 | 4.323 | 7.902 | -368 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -14 | -1.584 | -1.675 | -1.592 | -1.496 | -1.496 | -1.495 | -1.495 |
| EBITDA | 819 | 937 | 886 | 0 | 1.080 | 721 | -1.699 | -786 | -672 | 34.965 | 2.827 | 6.408 | -1.863 |
| Depreciation & amort. | -181 | -181 | -181 | -0 | -181 | -184 | -247 | -527 | -636 | -25.445 | -154 | -64 | -67 |
| EBIT | 638 | 756 | 705 | 0 | 899 | 538 | -1.946 | -1.313 | -1.308 | 9.520 | 2.674 | 6.344 | -1.930 |
| Net financials | -604 | 2.851 | 3.777 | 0 | 8.233 | 75.532 | 3.745 | 2.782 | 2.447 | 401 | -293 | 642 | 187 |
| Profit before tax | 341 | 3.274 | 4.330 | 0 | 9.131 | 76.069 | 1.799 | 1.469 | 1.140 | 9.920 | 2.380 | 6.986 | -1.743 |
| Tax | 177 | -63 | 158 | -0 | 57 | 446 | 18 | -43 | -122 | 2.698 | 627 | 1.646 | -50 |
| Net profit | 165 | 3.338 | 4.172 | 0 | 9.075 | 75.623 | 1.780 | 1.512 | 1.261 | 7.222 | 1.753 | 5.340 | -1.693 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 20.037 | 21.098 | 23.003 | 0 | 29.423 | 93.036 | 93.185 | 97.909 | 99.662 | 105.459 | 86.386 | 89.309 | 85.842 |
| Equity | 7.595 | 10.933 | 14.756 | 0 | 22.286 | 81.950 | 71.730 | 71.742 | 73.003 | 80.225 | 81.979 | 87.318 | 85.625 |
| Long-term debt | 5.937 | 5.192 | 4.762 | 0 | 3.548 | 8.517 | 2.116 | 21.972 | 21.478 | 4.800 | 0 | 0 | 0 |
| Short-term debt | 5.828 | 4.429 | 2.897 | 0 | 2.912 | 1.853 | 18.556 | 3.169 | 4.142 | 16.966 | 4.407 | 1.980 | 195 |
| Total debt | 11.765 | 9.621 | 7.658 | 0 | 6.460 | 10.370 | 20.672 | 25.140 | 25.620 | 21.766 | 4.407 | 1.980 | 195 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PF Management | Management | 1997 | — | — |
AL Management | Management | 2019 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
PJAS HOLDING ApS | Company | 50.0% | 50.0% | 2011 |
JOSI HOLDING ApS | Company | 20.0% | 20.0% | 2014 |
SIJO HOLDING ApS | Company | 20.0% | 20.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Preben Fritzbøger Andersen | Management | 0 companies |
| Anne Lerche Andersen | Management | 0 companies |