| Revenue | DKK 259K | -60% |
| EBITDA | DKK 259K | -60% |
| Net profit | DKK 93K | -73% |
| Total assets | DKK 10,2M | -1% |
| Equity | DKK 460K | +25% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 427 | 463 | 117 | 157 | 29 | 260 | 237 | 21 | 166 | -801 | 163 | -2.078 | 646 | 259 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 427 | 463 | 117 | 157 | 29 | 260 | 237 | 21 | 166 | -801 | 163 | -2.078 | 646 | 259 |
| Depreciation & amort. | -3 | -3 | -3 | -3 | -3 | -7 | -12 | -16 | -12 | -12 | -12 | -12 | -12 | -12 |
| EBIT | 424 | 460 | 114 | 154 | 26 | 253 | 225 | 4 | 154 | -814 | 151 | -2.090 | 634 | 247 |
| Net financials | -141 | -141 | -146 | -106 | -92 | -228 | -211 | -306 | -151 | -145 | -144 | -186 | -191 | -128 |
| Profit before tax | 283 | 319 | -31 | 48 | -66 | 25 | 14 | -301 | 4 | -958 | 7 | -2.276 | 443 | 119 |
| Tax | 71 | 39 | -10 | 1 | -15 | 16 | 3 | -53 | 1 | -209 | -9 | -501 | 98 | 26 |
| Net profit | 212 | 280 | -21 | 47 | -52 | 9 | 11 | -249 | 3 | -749 | 16 | -1.775 | 345 | 93 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.551 | 7.132 | 6.486 | 6.570 | 6.437 | 10.620 | 11.158 | 11.350 | 12.132 | 11.375 | 12.120 | 10.871 | 10.312 | 10.221 |
| Equity | 3.116 | 3.182 | 2.761 | 2.808 | 2.756 | 2.766 | 2.776 | 2.528 | 2.530 | 1.781 | 1.797 | 22 | 367 | 460 |
| Long-term debt | 2.371 | 2.371 | 2.371 | 2.286 | 2.231 | 4.219 | 4.064 | 4.104 | 4.050 | 3.995 | 3.939 | 3.881 | 3.822 | 3.762 |
| Short-term debt | 864 | 533 | 318 | 439 | 427 | 2.597 | 3.277 | 3.730 | 4.562 | 4.819 | 5.612 | 6.697 | 5.754 | 5.603 |
| Total debt | 3.235 | 2.904 | 2.689 | 2.724 | 2.658 | 6.816 | 7.340 | 7.834 | 8.612 | 8.814 | 9.551 | 10.578 | 9.576 | 9.365 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
R8 Audit | Audit | 1999 | — | — |
PC Management | Management | 1999 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2017 | — | — | |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 1999 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
PCMK HOLDING ApS | Company | 25.0% | 25.0% | 2009 |
MARC LAUGE HOLDING ApS | Company | 25.0% | 25.0% | 1999 |
HENNING VIND HOLDING ApS | Company | 25.0% | 25.0% | 1999 |
CAVIAL ApS | Company | 25.0% | 25.0% | 1999 |
| Person | Role here | Other companies |
|---|---|---|
| Revision 88 ApS | Audit | 0 companies |
| Peter Christian Majgaard Knudsen | Management | 0 companies |
| Henning Vind | Chairman | 0 companies |
| Poul-Erik Vind | Board of Directors | 0 companies |
| Bjarke Lauge Christensen | Board of Directors | 0 companies |