| Revenue | DKK 1,2M | +19% |
| EBITDA | DKK 320K | +3% |
| Net profit | DKK 265K | +271% |
| Total assets | DKK 5,8M | +13% |
| Equity | DKK 5M | +6% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.018 | 1.501 | 1.672 | 1.544 | 894 | 1.135 | 953 | 1.268 | 739 | 662 | 742 | 698 | 994 | 1.181 |
| Staff expenses | -1.205 | -897 | -1.005 | -542 | -517 | -531 | -580 | -609 | -514 | -481 | -381 | -340 | -682 | -860 |
| EBITDA | 813 | 605 | 667 | 1.002 | 377 | 604 | 373 | 659 | 225 | 981 | 361 | 358 | 312 | 320 |
| Depreciation & amort. | -50 | -33 | -23 | -4 | -176 | -176 | -176 | -176 | -172 | 400 | -0 | -0 | -0 | -0 |
| EBIT | 763 | 571 | 644 | 998 | 201 | 428 | 197 | 483 | 53 | 581 | 361 | 358 | 312 | 320 |
| Net financials | 7 | 256 | 254 | -0 | 55 | 54 | 90 | 32 | 143 | 418 | -162 | 898 | -510 | 19 |
| Profit before tax | 769 | 827 | 898 | 998 | 256 | 481 | 286 | 515 | 196 | 999 | 199 | 1.256 | -198 | 339 |
| Tax | 194 | 204 | 222 | 232 | 73 | 107 | 65 | 113 | 49 | 220 | 44 | 276 | -43 | 75 |
| Net profit | 576 | 623 | 676 | 766 | 183 | 374 | 221 | 401 | 147 | 779 | 155 | 980 | -155 | 265 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.089 | 3.328 | 3.489 | 3.819 | 2.683 | 3.051 | 4.516 | 4.020 | 4.104 | 4.840 | 4.559 | 5.808 | 5.097 | 5.775 |
| Equity | 2.100 | 2.222 | 2.398 | 2.664 | 1.848 | 2.222 | 2.443 | 2.844 | 2.992 | 3.771 | 3.926 | 4.906 | 4.709 | 4.974 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 182 | 33 | 0 | 0 | 0 |
| Short-term debt | 821 | 1.014 | 1.019 | 1.068 | 769 | 773 | 2.029 | 1.148 | 1.089 | 867 | 583 | 885 | 388 | 801 |
| Total debt | 821 | 1.014 | 1.019 | 1.068 | 769 | 773 | 2.029 | 1.148 | 1.089 | 1.049 | 616 | 885 | 388 | 801 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MF | Audit | 2001 | — | — |
PG Management | Management | 1999 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2001 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2001 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
PGS INVEST ApS | Company | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Frankild Brabrand | Audit | 0 companies |
| Peter Grubb Jensen | Management | 0 companies |
| Peter Ilkjær Madsen | Chairman | 0 companies |
| Tom Kenneth Hansen | Board of Directors | 0 companies |
| Ole Nygaard | Board of Directors | 0 companies |