| Revenue | DKK 160K | -50% |
| EBITDA | DKK 59K | -71% |
| Net profit | DKK 45K | -71% |
| Total assets | DKK 581K | +15% |
| Equity | DKK 230K | +24% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -40 | 130 | 173 | 120 | 268 | 171 | 195 | 215 | 349 | 198 | 108 | 320 | 160 |
| Staff expenses | -91 | -123 | -103 | -45 | -74 | -47 | -53 | -57 | -73 | -87 | -80 | -116 | -101 |
| EBITDA | -132 | 7 | 70 | 75 | 194 | 124 | 142 | 159 | 276 | 111 | 28 | 204 | 59 |
| Depreciation & amort. | -0 | -114 | -140 | -151 | -158 | -153 | -38 | -15 | -5 | -3 | -3 | -3 | -3 |
| EBIT | -132 | -107 | -70 | -77 | 36 | -29 | 104 | 144 | 271 | 108 | 25 | 201 | 56 |
| Net financials | 8 | -42 | -36 | -35 | -33 | -24 | -32 | -17 | -18 | -13 | -20 | 0 | 0 |
| Profit before tax | -124 | -149 | -107 | 3 | 3 | -53 | 72 | 127 | 253 | 95 | 5 | 201 | 56 |
| Tax | -8 | -48 | -3 | 6 | 1 | -12 | 18 | 28 | 58 | 22 | 3 | 44 | 12 |
| Net profit | 15 | 97 | 35 | -3 | 2 | -41 | 54 | 99 | 195 | 74 | 2 | 157 | 45 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 875 | 1.341 | 1.397 | 1.123 | 1.008 | 842 | 761 | 690 | 444 | 518 | 310 | 505 | 581 |
| Equity | -485 | -388 | -353 | -356 | -353 | -395 | -341 | -242 | -48 | 26 | 28 | 185 | 230 |
| Long-term debt | 0 | 419 | 426 | 277 | 207 | 163 | 146 | 95 | 37 | 0 | 0 | 0 | 145 |
| Short-term debt | 1.360 | 1.310 | 1.324 | 1.202 | 1.154 | 1.074 | 957 | 838 | 455 | 492 | 281 | 319 | 206 |
| Total debt | 1.360 | 1.729 | 1.750 | 1.479 | 1.361 | 1.237 | 1.102 | 932 | 492 | 492 | 281 | 319 | 351 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PS Management | Management | 2001 | — | — |
BF Management | Management | 2006 | — | — |
LP Audit | Audit | 1998 | — | — |
LD Management | Management | 2000 | — | — |
KH Management | Management | 1999 | — | — |
FH Management | Management | 2000 | — | — |
JN Founder | Founder | 1998 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Per Sandahl Jørgensen | Management | 0 companies |
| Brian Friis | Management | 0 companies |
| Leo Pedersen | Audit | 0 companies |
| Lars Danslet Nielsen | Management | 0 companies |
| Knud Hansen | Management | 0 companies |
| Frank Holm Jørgensen | Management | 0 companies |
| John Normann Djursfeldt | Founder | 0 companies |