| Revenue | DKK 3,4M | -4% |
| EBITDA | DKK 3,4M | -4% |
| Net profit | DKK 2,2M | -31% |
| Total assets | DKK 24,7M | +0% |
| Equity | DKK 19,1M | +1% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -13 | -6 | 709 | 769 | 804 | 811 | 7.148 | 5.255 | 2.951 | 3.126 | 4.240 | 2.324 | 3.498 | 3.370 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -13 | -6 | 709 | 769 | 804 | 811 | 7.148 | 5.255 | 2.951 | 3.126 | 4.240 | 2.324 | 3.498 | 3.370 |
| Depreciation & amort. | -0 | -0 | -164 | -164 | -164 | -164 | -164 | -164 | -963 | -472 | -357 | -356 | -378 | -378 |
| EBIT | -13 | -6 | 545 | 606 | 641 | 647 | 6.984 | 5.091 | 1.989 | 2.653 | 3.882 | 1.968 | 3.120 | 2.992 |
| Net financials | 2.011 | 2.138 | 4.584 | 6.339 | 4.499 | 4.231 | 6.249 | -22.025 | -420 | -343 | 274 | -106 | 988 | -163 |
| Profit before tax | 1.997 | 2.132 | 5.130 | 6.944 | 5.139 | 4.878 | 13.234 | -16.934 | 1.569 | 2.311 | 4.157 | 1.862 | 4.108 | 2.828 |
| Tax | -5 | -2 | 104 | 131 | 113 | 132 | 1.528 | 1.036 | 346 | 508 | 1.023 | 413 | 904 | 622 |
| Net profit | 2.002 | 2.133 | 5.026 | 6.814 | 5.026 | 4.746 | 11.705 | -17.971 | 1.223 | 1.802 | 3.134 | 1.449 | 3.204 | 2.206 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 10.092 | 10.385 | 17.836 | 27.076 | 30.330 | 32.431 | 36.512 | 32.063 | 28.050 | 28.447 | 23.883 | 23.557 | 24.645 | 24.671 |
| Equity | 10.047 | 10.380 | 13.506 | 17.320 | 19.746 | 21.992 | 32.097 | 12.126 | 13.350 | 14.152 | 16.285 | 16.735 | 18.939 | 19.145 |
| Long-term debt | 0 | 0 | 3.928 | 3.555 | 6.268 | 5.416 | 4.824 | 5.794 | 3.344 | 24.724 | 6.717 | 5.628 | 4.972 | 4.466 |
| Short-term debt | 45 | 5 | 253 | 6.031 | 7.225 | 7.557 | 1.745 | 15.894 | 12.721 | 1.540 | 682 | 920 | 378 | 622 |
| Total debt | 45 | 5 | 4.181 | 9.586 | 10.584 | 12.973 | 6.568 | 21.688 | 16.065 | 26.264 | 7.400 | 6.547 | 5.349 | 5.088 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PL Management | Management | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2000 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Vestors ApS | Company | 50.0% | 50.0% | 2026 |
ADEC ApS | Company | 15.0% | 15.0% | 2020 |
AUSA ApS | Company | 15.0% | 15.0% | 2020 |
Jakos ApS | Company | 15.0% | 15.0% | 2020 |
DANUSA ApS | Company | 25.0% | 25.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Lydorf Rydell-Wehlenfeld | Management | 0 companies |
| Svend Aage Jørgensen | Board of Directors | 0 companies |
| Mikael Skjoldager | Board of Directors | 0 companies |
| Lars Odd Pettersen | Board of Directors | 0 companies |
| Allan Skjoldager | Board of Directors | 0 companies |