| Revenue | DKK -13K | +127% |
| EBITDA | DKK -13K | -127% |
| Net profit | DKK -11K | -119% |
| Total assets | DKK 66K | -10% |
| Equity | DKK 58K | -15% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 224 | 333 | 321 | 373 | 398 | 387 | 620 | 640 | 594 | 2.618 | -21 | -13 | -6 | -13 |
| Staff expenses | -141 | -225 | -289 | -282 | -258 | -213 | -233 | -195 | -208 | -111 | -0 | -0 | -0 | -0 |
| EBITDA | 83 | 109 | 32 | 90 | 140 | 174 | 387 | 444 | 386 | 2.507 | -21 | -13 | -6 | -13 |
| Depreciation & amort. | -86 | -87 | -46 | 18 | 52 | 52 | -52 | -57 | -56 | -55 | -0 | -0 | -0 | -0 |
| EBIT | -3 | 22 | -14 | 73 | 88 | 123 | 335 | 387 | 330 | 2.453 | -21 | -13 | -6 | -13 |
| Net financials | -30 | -30 | -22 | -20 | -1 | 1 | 2 | 1 | 11 | -6 | -2 | -1 | -0 | -0 |
| Profit before tax | -33 | -9 | -36 | 53 | 87 | 124 | 337 | 388 | 341 | 2.447 | -22 | -14 | -6 | -13 |
| Tax | -8 | -5 | -10 | 10 | 19 | 27 | 74 | 85 | 75 | 199 | -5 | -3 | -1 | -3 |
| Net profit | -25 | -4 | -26 | 42 | 68 | 97 | 263 | 303 | 266 | 2.247 | -17 | -11 | -5 | -11 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.576 | 3.193 | 2.071 | 2.102 | 2.078 | 2.222 | 2.076 | 2.405 | 2.929 | 138 | 121 | 106 | 74 | 66 |
| Equity | -3.055 | -3.059 | -3.085 | -3.043 | -2.975 | -2.878 | -2.615 | -2.313 | -2.046 | 101 | 84 | 73 | 68 | 58 |
| Long-term debt | 7.308 | 5.904 | 4.806 | 4.847 | 4.747 | 4.500 | 4.311 | 4.383 | 4.485 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 279 | 311 | 310 | 240 | 248 | 542 | 319 | 272 | 426 | 37 | 37 | 33 | 6 | 9 |
| Total debt | 7.587 | 6.215 | 5.117 | 5.087 | 4.994 | 5.042 | 4.630 | 4.655 | 4.911 | 37 | 37 | 33 | 6 | 9 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PH Management | Management | 2026 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2020 | — | — | |
| Chairman | 2026 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
H3holding ApS | Company | 100.0% | 100.0% | 2023 |
C. Staffe Holding ApS | Company | 10.0% | 10.0% | 2020 |
PM HOLDING AF 1. DECEMBER 2005 ApS | Company | 10.0% | 10.0% | 2020 |
HAHN & DAMGAARD ApS | Company | 10.0% | 10.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Per Henriksen | Management | 0 companies |
| Per Madsen | Board of Directors | 0 companies |
| Sara Farvin Henriksen | Chairman | 0 companies |
| Poul Hahn Damgaard Henningsen | Board of Directors | 0 companies |
| Steffen Bai Farvin Henriksen | Board of Directors | 0 companies |
| Claus Staffe | Board of Directors | 0 companies |