| Revenue | DKK 2,5M | -22% |
| EBITDA | DKK 1,6M | -16% |
| Net profit | DKK 101K | -34% |
| Total assets | DKK 156,8M | +0% |
| Equity | DKK 71,3M | +0% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.714 | 3.151 | 3.373 | 3.210 | 3.289 | 3.714 | 4.152 | 3.860 | 3.053 | 3.926 | 3.082 | 2.102 | 3.142 | 2.459 |
| Staff expenses | -371 | -473 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 1.737 | 281 | 6.079 | 3.387 | 29.807 | 11.994 | 4.152 | 3.860 | 10.099 | 21.308 | 8.867 | 1.833 | 1.906 | 1.605 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 1.737 | 281 | 6.079 | 3.387 | 29.807 | 11.994 | 4.152 | 3.860 | 10.099 | 21.308 | 8.867 | 1.833 | 1.906 | 1.605 |
| Net financials | -2.423 | -2.300 | -1.957 | -1.948 | -1.807 | -1.805 | -611 | -610 | -640 | -681 | -721 | -1.352 | -1.709 | -1.476 |
| Profit before tax | -687 | -2.019 | 4.122 | 1.439 | 28.000 | 10.189 | 3.541 | 3.250 | 9.458 | 20.627 | 8.147 | 481 | 198 | 130 |
| Tax | 46 | -927 | 882 | 329 | 6.151 | 2.142 | 816 | 715 | 2.081 | 4.538 | 1.792 | 106 | 44 | 29 |
| Net profit | -733 | -1.091 | 3.240 | 1.110 | 21.849 | 8.047 | 2.726 | 2.535 | 7.377 | 16.089 | 6.354 | 375 | 154 | 101 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 65.889 | 63.099 | 67.212 | 68.464 | 96.670 | 111.236 | 113.237 | 116.127 | 125.463 | 146.120 | 156.871 | 158.855 | 157.079 | 156.830 |
| Equity | -2.479 | -2.618 | 879 | 2.928 | 25.798 | 35.022 | 37.358 | 37.562 | 45.345 | 62.342 | 72.445 | 72.707 | 71.443 | 71.252 |
| Long-term debt | 55.267 | 56.814 | 58.611 | 57.701 | 54.713 | 58.010 | 58.772 | 62.074 | 61.134 | 59.538 | 57.676 | 59.062 | 58.699 | 58.115 |
| Short-term debt | 11.575 | 8.222 | 6.075 | 5.558 | 7.444 | 7.789 | 6.529 | 5.828 | 6.588 | 7.845 | 8.973 | 9.319 | 9.222 | 9.853 |
| Total debt | 66.842 | 65.036 | 64.686 | 63.259 | 62.157 | 65.799 | 65.300 | 67.902 | 67.723 | 67.383 | 66.649 | 68.381 | 67.921 | 67.969 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MG Management | Management | 2021 | — | — |
PC Management | Management | 2000 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
PR HOLDING ApS | Company | 100.0% | 100.0% | 2000 |
| Person | Role here | Other companies |
|---|---|---|
| Mads Guldbæk Jensen | Management | 0 companies |
| Peter Christian Rasmussen | Management | 0 companies |
| Leif Kronborg | Board of Directors | 0 companies |
| Karen Margrethe Reinhardt Bock | Board of Directors | 0 companies |
| Stig Ejler Jensen | Board of Directors | 0 companies |
| Jørgen Guldbæk Pedersen | Chairman | 0 companies |