| Revenue | DKK 421K | -23% |
| EBITDA | DKK 13K | -91% |
| Net profit | DKK 6K | -95% |
| Total assets | DKK 780K | +0% |
| Equity | DKK 135K | -46% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 537 | — | — | 456 | 495 | 522 | 635 | 338 | 580 | 573 | 602 | 545 | 421 |
| Staff expenses | -411 | -365 | -367 | -385 | -400 | -389 | -417 | -377 | -414 | -420 | -472 | -396 | -407 |
| EBITDA | 126 | 105 | 183 | 71 | 95 | 133 | 218 | -39 | 166 | 154 | 130 | 149 | 13 |
| Depreciation & amort. | -0 | -0 | -0 | -3 | -8 | -12 | -12 | -5 | -5 | -4 | -0 | -0 | -0 |
| EBIT | 126 | 105 | 183 | 68 | 87 | 121 | 206 | -44 | 161 | 150 | 130 | 149 | 13 |
| Net financials | -3 | -4 | -4 | -4 | -2 | -4 | -9 | -224 | -1 | -4 | -4 | -1 | -5 |
| Profit before tax | 123 | 101 | 179 | 63 | 85 | 118 | 197 | -268 | 160 | 145 | 126 | 148 | 9 |
| Tax | 32 | 27 | 45 | 16 | 20 | 28 | 46 | -58 | 38 | 34 | 27 | 33 | 3 |
| Net profit | 91 | 74 | 133 | 47 | 65 | 90 | 151 | -210 | 122 | 112 | 99 | 114 | 6 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 620 | 437 | 604 | 586 | 590 | 713 | 796 | 499 | 661 | 613 | 681 | 777 | 780 |
| Equity | 266 | 291 | 375 | 372 | 387 | 425 | 523 | 259 | 271 | 270 | 254 | 251 | 135 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 355 | 146 | 229 | 212 | 201 | 286 | 273 | 240 | 390 | 344 | 427 | 526 | 645 |
| Total debt | 355 | 146 | 229 | 212 | 201 | 286 | 273 | 240 | 390 | 344 | 427 | 526 | 645 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KW | Audit | 1999 | — | — |
PV Founder | Founder | 1999 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1999 |
| Person | Role here | Other companies |
|---|---|---|
| Ken Woiremose Clausen | Audit | 0 companies |
| Palle Voss | Founder | 0 companies |