| Revenue | DKK 167K | +28% |
| EBITDA | DKK -196K | -64% |
| Net profit | DKK -323K | -29% |
| Total assets | DKK 4,4M | +20% |
| Equity | DKK 1M | -24% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.413 | 1.392 | 1.326 | — | -0 | -399 | 92 | 206 | 133 | 269 | 1.481 | 105 | 130 | 167 |
| Staff expenses | -710 | -311 | -431 | -584 | -359 | -3 | -0 | -0 | -0 | -0 | -0 | -263 | -250 | -364 |
| EBITDA | 819 | 1.224 | 895 | -209 | -359 | -402 | 92 | 206 | 133 | 269 | 1.481 | -157 | -120 | -196 |
| Depreciation & amort. | 356 | 335 | -295 | -129 | -134 | -192 | -162 | -183 | -183 | -183 | -77 | -77 | -77 | -78 |
| EBIT | 464 | 888 | 600 | -338 | -494 | -594 | -70 | 23 | -50 | 86 | 1.405 | -234 | -196 | -274 |
| Net financials | -44 | -28 | -51 | -50 | -32 | -49 | -46 | -47 | -57 | -46 | 18 | -80 | -104 | -116 |
| Profit before tax | 419 | 861 | 549 | -388 | -526 | -643 | -116 | -25 | -107 | 40 | 1.423 | -314 | -300 | -390 |
| Tax | 176 | 296 | 201 | -106 | -88 | -106 | 10 | 34 | 15 | 48 | 53 | -52 | -49 | -68 |
| Net profit | 244 | 564 | 348 | -282 | -438 | -538 | -126 | -59 | -123 | -8 | 1.370 | -262 | -251 | -323 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.834 | 5.921 | 7.285 | 5.680 | 5.777 | 5.475 | 5.162 | 6.416 | 6.089 | 5.892 | 5.150 | 3.760 | 3.631 | 4.371 |
| Equity | 3.126 | 3.690 | 3.638 | 3.017 | 2.579 | 2.041 | 1.914 | 1.856 | 1.733 | 1.725 | 3.095 | 1.583 | 1.332 | 1.010 |
| Long-term debt | 1.691 | 1.617 | 2.346 | 2.204 | 1.367 | 2.924 | 2.791 | 3.984 | 3.434 | 3.285 | 1.779 | 1.723 | 1.640 | 1.532 |
| Short-term debt | 1.007 | 597 | 1.287 | 459 | 1.832 | 510 | 457 | 562 | 907 | 867 | 258 | 435 | 640 | 1.773 |
| Total debt | 2.698 | 2.214 | 3.632 | 2.663 | 3.199 | 3.434 | 3.248 | 4.546 | 4.340 | 4.152 | 2.037 | 2.158 | 2.280 | 3.305 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PJ Audit | Audit | 1998 | — | — |
KP Management | Management | 1998 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2003 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
PELOKICH HOLDING ApS | Company | 100.0% | 100.0% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| Poul Johannes Jensen | Audit | 0 companies |
| Kim Pommergaard | Management | 0 companies |
| Hans Lindstrøm Svendsen | Board of Directors | 0 companies |
| Lone Kaja Pommergaard | Board of Directors | 0 companies |