| Revenue | DKK 9,1M | +48% |
| EBITDA | DKK 9,1M | +50% |
| Net profit | DKK -31,5M | -827% |
| Total assets | DKK 61,8M | -38% |
| Equity | DKK 25,1M | -56% |
| Employees | 1 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 9.803 | 11.701 | 12.833 | 6.148 | 9.117 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 9.803 | 11.701 | 12.833 | 6.074 | 9.117 |
| Depreciation & amort. | -7.659 | -10.663 | -11.445 | -7.783 | -38.512 |
| EBIT | 2.144 | 1.038 | 1.388 | -1.709 | -29.395 |
| Net financials | -1.829 | -437 | -2.155 | -2.152 | -2.653 |
| Profit before tax | 315 | 601 | -767 | -3.861 | -32.048 |
| Tax | -390 | -83 | -461 | -466 | -575 |
| Net profit | 705 | 684 | -306 | -3.395 | -31.473 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 114.427 | 109.639 | 104.752 | 98.938 | 61.807 |
| Equity | 59.582 | 60.266 | 59.960 | 56.565 | 25.092 |
| Long-term debt | 45.807 | 41.989 | 38.165 | 34.339 | 30.510 |
| Short-term debt | 9.038 | 7.384 | 6.627 | 8.034 | 6.205 |
| Total debt | 54.845 | 49.373 | 44.792 | 42.373 | 36.715 |
| Name | Role | Member since |
|---|---|---|
| Former (4) | ||
PF Management | Management | 2019 – 2025 |
PH Management | Management | 2001 – 2014 |
PA Management | Management | 2001 – 2001 |
TA Management | Management | 2014 – 2019 |
| Name | Role | Member since |
|---|---|---|
| Former (13) | ||
| Board of Directors | 2001 – 2001 | |
| Board of Directors | 2001 – 2014 | |
| Board of Directors | 2008 – 2012 | |
| Board of Directors | 2011 – 2022 | |
| Board of Directors | 2004 – 2008 | |
| Board of Directors | 2014 – 2019 | |
| Chairman | 2001 – 2001 | |
| Board of Directors | 2022 – 2025 | |
| Chairman | 2001 – 2002 | |
| Board of Directors | 2012 – 2014 | |
| Chairman | 2014 – 2025 | |
| Board of Directors | 2022 – 2025 | |
| Chairman | 2002 – 2004 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2014 | |
| Company | 100% | 100% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Per Frithiof Ekmann | Management | 0 companies |
| Peter Hansen | Management | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |
| Torben Andersen | Management | 0 companies |
| Annemette Heller | Board of Directors | 0 companies |
| Jørgen Puck | Board of Directors | 0 companies |
| Claus Krogsgaard Bjørndal | Board of Directors | 0 companies |
| Sven Kaas Hansen | Board of Directors | 0 companies |
| Kaj Andersen | Board of Directors | 0 companies |
| Jesper Klokker Hansen | Board of Directors | 0 companies |
| Kim Madsen | Chairman | 0 companies |
| Peter Møller Nielsen | Board of Directors | 0 companies |
| Gert Jørgensen | Chairman | 0 companies |
| Søren Borregaard | Board of Directors | 0 companies |
| Torben Østergaard Nielsen | Chairman | 0 companies |
| Thomas Thomsen | Board of Directors | 0 companies |
| Frederik Lasse Kabell | Chairman | 0 companies |