| Revenue | DKK 11,6M | +30% |
| EBITDA | DKK 10,4M | -30% |
| Net profit | DKK 18,4M | +111% |
| Total assets | DKK 253M | -3% |
| Equity | DKK 136,8M | +15% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -55 | -56 | -57 | -104 | 407 | 2.558 | 6.627 | 9.884 | 8.501 | 7.683 | 8.598 | 8.847 | 8.888 | 11.554 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -55 | -56 | -57 | 12.111 | 284 | 2.478 | 6.542 | 9.450 | 23.049 | 12.821 | 57.395 | 4.187 | 14.743 | 10.377 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 2.303 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -55 | -56 | -57 | 12.111 | 284 | 2.478 | 6.542 | 9.450 | 20.746 | 12.821 | 57.395 | 4.187 | 14.743 | 10.377 |
| Net financials | -7 | 0 | 0 | -784 | -916 | -2.154 | -2.039 | -1.272 | 642 | -723 | 12.555 | -366 | -3.546 | 7.292 |
| Profit before tax | -62 | -56 | -57 | 12.859 | 2.256 | 4.067 | 4.732 | 14.672 | 21.388 | 12.098 | 69.950 | 3.822 | 11.197 | 17.669 |
| Tax | -0 | -0 | -0 | 2.999 | 497 | 805 | 1.227 | 3.228 | 4.602 | 2.756 | 15.389 | 841 | 2.463 | -750 |
| Net profit | -62 | -56 | -57 | 9.860 | 1.759 | 3.262 | 3.505 | 11.444 | 16.786 | 9.342 | 54.561 | 2.981 | 8.734 | 18.419 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.650 | 6.790 | 15.773 | 47.433 | 52.136 | 111.115 | 141.522 | 166.634 | 168.965 | 182.117 | 245.938 | 246.268 | 261.706 | 253.002 |
| Equity | -14 | -70 | -127 | 9.734 | 11.493 | 14.755 | 17.830 | 28.833 | 45.169 | 54.050 | 108.141 | 110.645 | 118.888 | 136.799 |
| Long-term debt | 0 | 0 | 0 | 4.933 | 38.631 | 92.364 | 116.459 | 127.004 | 96.059 | 94.276 | 92.527 | 92.672 | 95.193 | 92.516 |
| Short-term debt | 6.664 | 6.859 | 15.900 | 32.439 | 1.048 | 2.479 | 5.418 | 7.167 | 21.369 | 25.812 | 23.310 | 21.457 | 24.354 | 3.277 |
| Total debt | 6.664 | 6.859 | 15.900 | 37.371 | 39.679 | 94.843 | 121.877 | 134.172 | 117.428 | 120.088 | 115.837 | 114.129 | 119.547 | 95.792 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PF Management | Management | 1999 | — | — |
RW | Audit | 1999 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
STOUSTRUP HOLDING ApS | Company | 50.0% | 50.0% | 1999 |
| Individual | 10.0% | 10.0% | 2013 | |
| Individual | 10.0% | 10.0% | 2013 | |
| Individual | 10.0% | 10.0% | 2013 | |
| Individual | 10.0% | 10.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Fløe Nielsen | Management | 0 companies |
| Richard Wiborg Jensen | Audit | 0 companies |