| Revenue | DKK -161K | +177% |
| EBITDA | DKK -161K | -177% |
| Net profit | DKK 6M | -29% |
| Total assets | DKK 84M | +5% |
| Equity | DKK 51,7M | +8% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -375 | -39 | -11 | -16 | -16 | -29 | -17 | -49 | -22 | -9 | -54 | -83 | -58 | -161 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -375 | -54 | -11 | -16 | -16 | -29 | -17 | -49 | -22 | -9 | -54 | -83 | -58 | -161 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -375 | -54 | -11 | -16 | -16 | -29 | -17 | -49 | -22 | -9 | -54 | -83 | -58 | -161 |
| Net financials | 235 | 340 | 1.052 | 3.795 | 3.457 | 2.978 | 2.250 | 6.586 | 4.623 | 7.095 | 3.812 | 5.446 | 9.397 | 6.839 |
| Profit before tax | -140 | 287 | 1.040 | 3.779 | 3.441 | 2.950 | 2.234 | 6.537 | 4.601 | 7.085 | 3.759 | 5.363 | 9.339 | 6.678 |
| Tax | -26 | 69 | 153 | -47 | 133 | 47 | 121 | 52 | 186 | 243 | 363 | 770 | 818 | 651 |
| Net profit | -113 | 218 | 887 | 3.826 | 3.308 | 2.903 | 2.112 | 6.485 | 4.415 | 6.842 | 3.396 | 4.593 | 8.521 | 6.027 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 10.647 | 10.664 | 11.319 | 22.749 | 24.628 | 18.283 | 22.137 | 30.865 | 48.314 | 63.129 | 56.860 | 65.495 | 80.290 | 83.960 |
| Equity | 9.648 | 9.625 | 10.266 | 13.605 | 15.901 | 17.792 | 19.640 | 25.855 | 29.993 | 36.271 | 37.167 | 41.170 | 47.691 | 51.697 |
| Long-term debt | 0 | 0 | 990 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 998 | 1.040 | 63 | 9.145 | 8.726 | 491 | 2.497 | 5.010 | 18.320 | 26.858 | 19.693 | 24.325 | 32.598 | 32.263 |
| Total debt | 998 | 1.040 | 1.052 | 9.145 | 8.726 | 491 | 2.497 | 5.010 | 18.320 | 26.858 | 19.693 | 24.325 | 32.598 | 32.263 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PH Management | Management | 2000 | — | — |
BP Management | Management | 2004 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2003 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2000 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Fondo Solido ApS | Company | 50.0% | 50.0% | 2023 |
Vegalma ApS | Company | 20.0% | 20.0% | 2023 |
L&A ApS | Company | 20.0% | 20.0% | 2023 |
| Individual | 20.0% | 20.0% | 2006 | |
| Individual | 20.0% | 20.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Palle Hess Beck | Management | 0 companies |
| Benny Pedersen | Management | 0 companies |
| Peter Johannes Møller | Chairman | 0 companies |
| Jette Dahlgaard Pedersen | Board of Directors | 0 companies |
| Kent Villadsen Madsen | Board of Directors | 0 companies |