| Revenue | DKK 264K | -905% |
| EBITDA | DKK 264K | +905% |
| Net profit | DKK -58K | +76% |
| Total assets | DKK 6,7M | +3% |
| Equity | DKK 2,4M | -2% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.319 | 1.975 | 2.294 | 2.396 | 2.460 | 2.431 | 780 | -309 | -25 | -15 | 42 | -33 | 264 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 2.319 | 1.975 | 2.294 | 2.396 | 2.460 | 2.431 | 780 | -309 | -25 | -15 | 42 | -33 | 264 |
| Depreciation & amort. | -11 | -5 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -54 | -72 | -72 |
| EBIT | 2.308 | 1.970 | 2.294 | 2.396 | 2.460 | 2.431 | 780 | -309 | -25 | -15 | -13 | -105 | 192 |
| Net financials | -1.523 | -1.208 | -1.423 | -1.286 | -847 | -815 | -874 | -554 | -82 | 108 | -101 | -209 | -266 |
| Profit before tax | 785 | 762 | 871 | 1.110 | 1.613 | 1.616 | -95 | -863 | -107 | 93 | -113 | -314 | -74 |
| Tax | 196 | 191 | 195 | 267 | 305 | 304 | 3 | -134 | -0 | -0 | -131 | -69 | -16 |
| Net profit | 589 | 571 | 676 | 843 | 1.308 | 1.311 | -97 | -729 | -107 | 93 | 17 | -245 | -58 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 39.196 | 39.422 | 38.173 | 36.743 | 37.289 | 37.652 | 6.810 | 3.469 | 2.717 | 2.881 | 6.616 | 6.538 | 6.749 |
| Equity | 1.401 | 2.388 | 1.409 | 2.637 | 4.314 | 5.999 | 3.286 | 2.667 | 2.560 | 2.653 | 2.670 | 2.425 | 2.367 |
| Long-term debt | 31.710 | 30.511 | 28.246 | 26.977 | 26.141 | 24.771 | 0 | 0 | 0 | 0 | 0 | 79 | 79 |
| Short-term debt | 6.085 | 6.523 | 8.349 | 6.870 | 6.548 | 6.571 | 3.524 | 802 | 157 | 228 | 3.946 | 4.033 | 4.302 |
| Total debt | 37.795 | 37.034 | 36.595 | 33.846 | 32.689 | 31.341 | 3.524 | 802 | 157 | 228 | 3.946 | 4.112 | 4.381 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PS Founder | Founder | 2001 | — | — |
FJ Management | Management | 2007 | — | — |
SA Founder | Founder | 2001 | — | — |
MA Founder | Founder | 2001 | — | — |
JG Founder | Founder | 2001 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2007 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Nohrman ApS | Company | 20.0% | 20.0% | 2017 |
KANI HOLDING ApS | Company | 20.0% | 20.0% | 2017 |
SM HOLDING HOLBÆK ApS | Company | 20.0% | 20.0% | 2017 |
K. SØBORG ApS | Company | 20.0% | 20.0% | 2017 |
FJ HOLDING ApS | Company | 20.0% | 20.0% | 2017 |
PAF HOLDING AF 2006 ApS | Company | 33.3% | 33.3% | 2015 |
CPKR ApS | Company | 15.0% | 15.0% | 2015 |
PIQUE HOLDING ApS | Company | 15.0% | 15.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Palle Stig Andersen | Founder | 0 companies |
| Finn Jørgensen | Management | 0 companies |
| Steen Aksel Harrsen | Founder | 0 companies |
| Michael Abel | Founder | 0 companies |
| Jens Gunder Klokhøj | Founder | 0 companies |
| Kelvin Valeur Thelin | Board of Directors | 0 companies |
| Steen Marslew | Board of Directors | 0 companies |
| Klaus Elkjær Rasmussen | Board of Directors | 0 companies |