| Revenue | DKK 84K | — |
| EBITDA | DKK -62K | -101% |
| Net profit | DKK -515K | -111% |
| Total assets | DKK 5,1M | -50% |
| Equity | DKK 5,1M | -41% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -14 | — | — | — | — | — | — | — | — | — | — | 84 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -72 | -145 |
| EBITDA | -14 | 100 | 740 | 2.002 | 1.583 | 1.441 | 503 | 1.052 | 2.282 | -574 | 4.863 | -62 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -40 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -14 | 100 | 740 | 2.002 | 1.583 | 1.401 | 503 | 1.052 | 2.282 | -574 | 4.863 | -62 |
| Net financials | 181 | 39 | 748 | 2.006 | 1.550 | 1.351 | 382 | 774 | 2.245 | -654 | 4.894 | -424 |
| Profit before tax | 167 | 32 | 739 | 1.997 | 1.539 | 1.357 | 433 | 1.015 | 2.231 | -666 | 4.653 | -486 |
| Tax | 40 | 36 | -6 | -3 | -52 | -16 | 37 | 45 | -14 | -23 | -99 | 29 |
| Net profit | 127 | -4 | 745 | 2.000 | 1.591 | 1.373 | 395 | 970 | 2.245 | -643 | 4.752 | -515 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.585 | 4.815 | 5.543 | 8.691 | 10.549 | 12.389 | 12.023 | 12.238 | 14.316 | 15.198 | 10.275 | 5.142 |
| Equity | 4.547 | 4.771 | 5.419 | 7.321 | 8.813 | 10.085 | 10.376 | 11.041 | 12.608 | 9.864 | 8.616 | 5.101 |
| Long-term debt | 25 | 32 | 0 | 486 | 567 | 184 | 0 | 41 | 5 | 1.507 | 1.508 | 0 |
| Short-term debt | 13 | 12 | 123 | 883 | 1.168 | 2.119 | 1.647 | 1.156 | 1.704 | 3.826 | 151 | 42 |
| Total debt | 38 | 44 | 123 | 1.370 | 1.736 | 2.303 | 1.647 | 1.197 | 1.708 | 5.333 | 1.659 | 42 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PS Management | Management | 2000 | — | — |
NJ Audit | Audit | 2000 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Palle Sten Thygesen | Management | 0 companies |
| Nils Jørner | Audit | 0 companies |