| Revenue | DKK 346K | -40% |
| EBITDA | DKK -91K | -154% |
| Net profit | DKK 691K | -15% |
| Total assets | DKK 7,6M | -1% |
| Equity | DKK 7M | -4% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 68 | 5 | -10 | 204 | 36 | 406 | 400 | 287 | 277 | 429 | 496 | 952 | 574 | 346 |
| Staff expenses | -91 | -49 | -77 | -26 | -46 | -115 | -197 | -235 | -197 | -387 | -309 | -427 | -405 | -437 |
| EBITDA | -23 | -44 | -87 | 178 | -10 | 290 | 202 | 52 | 80 | 42 | 187 | 525 | 169 | -91 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -23 | -44 | -87 | 178 | -10 | 290 | 202 | 52 | 80 | 42 | 187 | 525 | 169 | -91 |
| Net financials | 41 | 51 | -19 | 329 | 256 | 1.192 | 1.358 | 1.097 | 654 | 1.494 | -56 | 632 | 720 | 813 |
| Profit before tax | 18 | 7 | -107 | 506 | 246 | 1.483 | 1.561 | 1.149 | 733 | 1.537 | 131 | 1.157 | 889 | 722 |
| Tax | 24 | -10 | -22 | 38 | -11 | 65 | 47 | 38 | 100 | 45 | -159 | 188 | 76 | 32 |
| Net profit | -7 | 17 | -85 | 468 | 257 | 1.418 | 1.513 | 1.111 | 633 | 1.492 | 290 | 969 | 813 | 691 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.533 | 4.004 | 4.161 | 5.557 | 4.543 | 6.103 | 7.024 | 6.577 | 6.982 | 8.377 | 8.230 | 7.786 | 7.691 | 7.593 |
| Equity | 3.432 | 3.401 | 3.268 | 3.686 | 3.893 | 5.239 | 6.641 | 6.226 | 6.710 | 8.133 | 7.265 | 7.611 | 7.267 | 6.963 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 101 | 604 | 893 | 1.871 | 650 | 864 | 383 | 351 | 272 | 244 | 965 | 174 | 425 | 617 |
| Total debt | 101 | 604 | 893 | 1.871 | 650 | 864 | 383 | 351 | 272 | 244 | 965 | 174 | 425 | 617 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PA Management | Management | 2001 | — | — |
NO Management | Management | 2001 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2020 | — | — | |
| Chairman | 2002 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 25.0% | 2024 | |
| Individual | 50.0% | 66.7% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| Per Adserballe | Management | 0 companies |
| Niels Ole Rohr Christoffersen | Management | 0 companies |
| Poul Erik Larsen | Board of Directors | 0 companies |
| Jens Georg Mygind | Board of Directors | 0 companies |
| Thorkild Rydahl | Board of Directors | 0 companies |
| Thomas Møller Andersen | Board of Directors | 0 companies |
| Nicolai Møller Andersen | Board of Directors | 0 companies |
| Paul Lorenzen | Chairman | 0 companies |