| Revenue | DKK 204K | +296% |
| EBITDA | DKK -278K | +34% |
| Net profit | DKK -286K | +30% |
| Total assets | DKK 76K | +61% |
| Equity | DKK -468K | -156% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 972 | 1.248 | 1.157 | 1.012 | 562 | 693 | 435 | 672 | 559 | 395 | 184 | 52 | 204 |
| Staff expenses | -817 | -870 | -886 | -873 | -778 | -554 | -545 | -569 | -589 | -494 | -482 | -471 | -482 |
| EBITDA | 154 | 378 | 271 | 139 | -216 | 139 | -110 | 102 | -30 | -98 | -298 | -420 | -278 |
| Depreciation & amort. | -21 | -24 | -26 | -28 | -23 | -26 | -27 | -25 | -21 | -3 | -3 | -3 | -2 |
| EBIT | 133 | 354 | 245 | 111 | -239 | 113 | -137 | 78 | -51 | -101 | -301 | -423 | -280 |
| Net financials | 23 | 34 | 42 | 36 | 17 | 18 | 26 | 19 | 22 | 23 | 16 | 13 | -6 |
| Profit before tax | 156 | 387 | 288 | 147 | -223 | 131 | -111 | 96 | -29 | -79 | -285 | -410 | -286 |
| Tax | 39 | 97 | 71 | 33 | -48 | 28 | -21 | 20 | -4 | -21 | -2 | -0 | -0 |
| Net profit | 117 | 291 | 217 | 114 | -175 | 103 | -90 | 77 | -26 | -57 | -284 | -410 | -286 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.343 | 1.778 | 1.749 | 1.700 | 1.427 | 1.350 | 775 | 865 | 915 | 839 | 382 | 47 | 76 |
| Equity | 748 | 748 | 765 | 779 | 605 | 707 | 517 | 594 | 568 | 511 | 227 | -183 | -468 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 593 | 1.024 | 975 | 913 | 822 | 643 | 257 | 271 | 346 | 326 | 155 | 230 | 544 |
| Total debt | 593 | 1.024 | 975 | 913 | 822 | 643 | 257 | 271 | 346 | 326 | 155 | 230 | 544 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PE Management | Management | 1999 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2010 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 1999 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
PALLE EDSLEV ApS | Company | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Palle Edslev-Christensen | Management | 0 companies |
| Johan Edslev-Christensen | Chairman | 0 companies |
| Marianne Hansen | Board of Directors | 0 companies |
| Svend Harring Boll | Board of Directors | 0 companies |
| Bent Eegholm | Board of Directors | 0 companies |