| Revenue | DKK 519K | +11% |
| EBITDA | DKK -48K | -186% |
| Net profit | DKK -39K | -244% |
| Total assets | DKK 906K | -8% |
| Equity | DKK 393K | -9% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 987 | 957 | 604 | 1.010 | 102 | 498 | 481 | 450 | 519 | 526 | 221 | 571 | 468 | 519 |
| Staff expenses | -414 | -628 | -293 | -406 | -402 | -401 | -408 | -426 | -419 | -433 | -360 | -397 | -411 | -567 |
| EBITDA | 431 | 177 | 116 | 448 | -300 | 96 | 74 | 24 | 100 | 94 | -139 | 174 | 57 | -48 |
| Depreciation & amort. | -215 | -211 | -296 | -134 | -29 | -131 | -113 | -107 | -107 | -63 | -30 | -10 | -13 | -18 |
| EBIT | 216 | -34 | -180 | 314 | -328 | -35 | -39 | -83 | -7 | 30 | -169 | 164 | 44 | -67 |
| Net financials | -18 | -10 | -12 | -12 | -14 | -10 | -13 | -14 | -12 | -17 | -10 | -10 | -8 | 17 |
| Profit before tax | 199 | -44 | -192 | 302 | -343 | -45 | -52 | -97 | -19 | 14 | -179 | 155 | 35 | -50 |
| Tax | 50 | -27 | -48 | 77 | -289 | -10 | -11 | -21 | -4 | 3 | -36 | 35 | 8 | -11 |
| Net profit | 149 | -17 | -144 | 225 | -53 | -35 | -41 | -76 | -15 | 11 | -143 | 120 | 27 | -39 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.652 | 2.124 | 1.319 | 1.794 | 1.539 | 1.083 | 1.028 | 973 | 892 | 1.197 | 788 | 878 | 986 | 906 |
| Equity | 789 | 772 | 629 | 854 | 800 | 550 | 509 | 433 | 418 | 429 | 286 | 405 | 432 | 393 |
| Long-term debt | 59 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7 | 0 |
| Short-term debt | 686 | 1.260 | 647 | 827 | 738 | 503 | 500 | 540 | 474 | 768 | 503 | 473 | 549 | 513 |
| Total debt | 745 | 1.260 | 647 | 827 | 738 | 503 | 500 | 540 | 474 | 768 | 503 | 473 | 549 | 513 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PH Management | Management | 2000 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2001 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Huuse Sørensen | Management | 0 companies |