| Revenue | DKK 73K | -46% |
| EBITDA | DKK 73K | -23% |
| Net profit | DKK 48K | -25% |
| Total assets | DKK 998K | +5% |
| Equity | DKK 927K | +5% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 74 | — | 80 | 117 | 114 | 127 | 139 | 126 | 131 | 131 | 136 | 135 | 73 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 74 | -16 | 3 | 43 | 61 | 71 | 76 | 75 | 90 | 81 | 82 | 94 | 73 |
| Depreciation & amort. | 13 | 13 | -13 | -13 | -13 | -13 | -13 | -13 | -13 | -13 | -13 | -13 | -13 |
| EBIT | 60 | -30 | -10 | 29 | 47 | 58 | 63 | 62 | 77 | 67 | 69 | 81 | 60 |
| Net financials | -13 | -0 | -30 | 0 | -31 | -14 | -12 | -11 | -8 | -5 | -2 | 0 | 0 |
| Profit before tax | 47 | -30 | -40 | 29 | 16 | 44 | 51 | 51 | 69 | 62 | 67 | 81 | 60 |
| Tax | 15 | -5 | -11 | -0 | -0 | -0 | 4 | 10 | 14 | 12 | 13 | 17 | 12 |
| Net profit | 32 | -25 | -29 | 29 | 16 | 44 | 47 | 42 | 55 | 50 | 54 | 64 | 48 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.003 | 982 | 936 | 959 | 902 | 906 | 917 | 937 | 903 | 906 | 869 | 950 | 998 |
| Equity | 532 | 508 | 478 | 508 | 523 | 567 | 614 | 656 | 711 | 760 | 815 | 879 | 927 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 454 | 463 | 458 | 451 | 379 | 338 | 303 | 281 | 192 | 146 | 54 | 71 | 71 |
| Total debt | 454 | 463 | 458 | 451 | 379 | 338 | 303 | 281 | 192 | 146 | 54 | 71 | 71 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TM Management | Management | 1999 | — | — |
JL Management | Management | 2018 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
A/S PIL-PAK | Company | 50.0% | 50.0% | 1999 |
| Individual | 50.0% | 50.0% | 1999 |
| Person | Role here | Other companies |
|---|---|---|
| Torben Michael Larsson | Management | 0 companies |
| Jesper Larsson | Management | 0 companies |