| Revenue | DKK 1,3M | +42% |
| EBITDA | DKK 409K | +80% |
| Net profit | DKK 253K | +156% |
| Total assets | DKK 662K | +34% |
| Equity | DKK -282K | +51% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 200 | 439 | 547 | 527 | 827 | 1.125 | 659 | 1.115 | 814 | 403 | 458 | 936 | 886 | 1.260 |
| Staff expenses | -9 | -4 | -6 | -9 | -6 | -9 | -8 | -5 | -8 | -8 | -2 | -5 | -3 | -3 |
| EBITDA | 191 | 68 | 42 | 157 | 137 | 141 | 184 | 322 | 307 | 55 | 72 | 378 | 227 | 409 |
| Depreciation & amort. | -27 | -36 | -3 | -3 | -2 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 164 | 32 | 38 | 154 | 135 | 141 | 184 | 322 | 307 | 55 | 72 | 378 | 227 | 409 |
| Net financials | -131 | -146 | -80 | -128 | -147 | -114 | -110 | -88 | -99 | -82 | -84 | -109 | -128 | -155 |
| Profit before tax | 33 | -114 | -41 | 25 | -12 | 26 | 74 | 235 | 207 | -27 | -12 | 270 | 99 | 253 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 19 | -114 | -41 | 25 | -12 | 26 | 74 | 235 | 207 | -27 | -12 | 270 | 99 | 253 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 338 | 130 | 160 | 239 | 348 | 397 | 346 | 177 | 246 | 179 | 162 | 436 | 493 | 662 |
| Equity | -1.310 | -1.424 | -1.465 | -1.440 | -1.451 | -1.425 | -1.351 | -1.117 | -909 | -937 | -948 | -678 | -579 | -282 |
| Long-term debt | 90 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 642 | 597 | 549 | 503 | 456 | 402 |
| Short-term debt | 1.557 | 1.554 | 1.625 | 1.678 | 1.800 | 1.822 | 1.697 | 1.293 | 514 | 519 | 562 | 611 | 616 | 542 |
| Total debt | 1.648 | 1.554 | 1.625 | 1.678 | 1.800 | 1.822 | 1.697 | 1.293 | 1.155 | 1.115 | 1.111 | 1.115 | 1.072 | 944 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PF Management | Management | 1998 | — | — |
AC Management | Management | 1998 | — | — |
| Audit | 1998 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Frank Hansen | Management | 0 companies |
| Arne Carsten Christensen | Management | 0 companies |
| PRICEWATERHOUSECOOPERS STATSAUTORISERET REVISIONSAKTIESELSKAB | Audit | 0 companies |