| Revenue | DKK 1,5M | +24% |
| EBITDA | DKK 1,5M | +24% |
| Net profit | DKK 85K | +116% |
| Total assets | DKK 34,6M | +4% |
| Equity | DKK -4,9M | +2% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -243 | -264 | -695 | -408 | -440 | -356 | 4.490 | -597 | 509 | -282 | -335 | 699 | 1.234 | 1.526 |
| Staff expenses | -31 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -274 | -264 | -695 | -408 | -440 | -356 | 4.490 | -597 | 509 | -282 | -335 | 699 | 1.234 | 1.526 |
| Depreciation & amort. | 215 | 220 | 274 | 220 | 220 | -220 | -97 | -0 | -933 | -0 | -65 | -3.939 | -328 | -113 |
| EBIT | -489 | -484 | -969 | -628 | -660 | -576 | 4.393 | -597 | -424 | -282 | -401 | -3.240 | 906 | 1.413 |
| Net financials | -108 | -105 | -136 | -175 | -202 | -229 | -225 | -1 | -5 | -125 | -96 | -1.339 | -1.429 | -1.328 |
| Profit before tax | -597 | -588 | -1.104 | -803 | -862 | -806 | 4.168 | -597 | -430 | -407 | -496 | -4.578 | -522 | 85 |
| Tax | -149 | -88 | -243 | -176 | -189 | -177 | 959 | 250 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -448 | -501 | -862 | -626 | -673 | -629 | 3.209 | -847 | -430 | -407 | -496 | -4.578 | -522 | 85 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.413 | 6.460 | 6.767 | 6.317 | 6.287 | 6.259 | 5.997 | 3.314 | 2.143 | 9.926 | 26.537 | 32.285 | 33.271 | 34.574 |
| Equity | 3.301 | 2.800 | 1.939 | 1.312 | 640 | 11 | 3.220 | 2.372 | 1.943 | 593 | 96 | -4.482 | -5.005 | -4.920 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.974 | 2.837 | 17.429 | 17.038 | 21.466 |
| Short-term debt | 3.112 | 3.660 | 4.828 | 5.004 | 5.647 | 6.248 | 2.278 | 192 | 200 | 6.360 | 23.604 | 19.338 | 21.237 | 18.029 |
| Total debt | 3.112 | 3.660 | 4.828 | 5.004 | 5.647 | 6.248 | 2.278 | 192 | 200 | 9.333 | 26.440 | 36.767 | 38.275 | 39.494 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PV Management | Management | 2021 | — | — |
OT Management | Management | 2001 | — | — |
JS Management | Management | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2001 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
PALLE JOHANSEN A/S | Company | 50.0% | 50.0% | 2021 |
STRØJER HOLDING ApS | Company | 50.0% | 50.0% | 2021 |
KPH A/S | Company | 50.0% | 50.0% | 2001 |
OPH A/S | Company | 50.0% | 50.0% | 2001 |
| Person | Role here | Other companies |
|---|---|---|
| Palle Viggo Johansen | Management | 0 companies |
| Ole Thorvald Bretteville Plum | Management | 0 companies |
| Jørgen Strøjer Hansen | Management | 0 companies |
| Claus Peter Jørgensen | Board of Directors | 0 companies |
| Frantz Carsten Carstensen Dolberg | Board of Directors | 0 companies |
| Jens Poulsen | Board of Directors | 0 companies |
| Christian Strøjer | Board of Directors | 0 companies |
| Karsten Kristian Bretteville Plum | Board of Directors | 0 companies |