| Revenue | DKK -340K | +31% |
| EBITDA | DKK -340K | -31% |
| Net profit | DKK -19,4M | -10% |
| Total assets | DKK 1,3B | -4% |
| Equity | DKK 583,6M | -3% |
| Employees | — | — |
| Item | 2012 | 2013 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -228 | -344 | — | -160 | -163 | -197 | -153 | -49 | 0 | -279 | -259 | -340 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -228 | -344 | -173 | -160 | -163 | -160 | -153 | -49 | -133 | -279 | -259 | -340 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -228 | -344 | -173 | -160 | -163 | -160 | -153 | -49 | -133 | -279 | -259 | -340 |
| Net financials | -7.876 | -27.970 | -26.781 | 185.430 | 278.509 | -5.063 | 1.056 | -23.300 | 4.031 | -14.289 | -22.078 | -24.444 |
| Profit before tax | -8.104 | -28.314 | -26.954 | 185.270 | 278.346 | -5.260 | 903 | -23.349 | 3.898 | -14.568 | -22.337 | -24.784 |
| Tax | -1.854 | -7.287 | -6.229 | 241 | -5.172 | -1.169 | 202 | -5.140 | 857 | -3.207 | -4.738 | -5.347 |
| Net profit | -6.251 | -21.027 | -20.725 | 185.029 | 283.518 | -4.091 | 701 | -18.209 | 3.041 | -11.361 | -17.599 | -19.437 |
| Item | 2012 | 2013 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 715.558 | 761.487 | 738.970 | 785.804 | 1.509.564 | 1.497.560 | 1.508.770 | 1.478.866 | 1.485.062 | 1.264.741 | 1.309.764 | 1.255.924 |
| Equity | 141.908 | 120.881 | 82.012 | 267.041 | 550.559 | 546.468 | 547.169 | 528.960 | 532.001 | 620.640 | 603.041 | 583.604 |
| Long-term debt | 103.363 | 0 | 0 | 0 | 280.000 | 242.720 | 200.000 | 160.000 | 120.000 | 64.000 | 65.600 | 27.056 |
| Short-term debt | 470.287 | 640.606 | 656.958 | 518.763 | 679.005 | 708.372 | 761.601 | 789.906 | 833.061 | 580.101 | 641.123 | 645.264 |
| Total debt | 573.650 | 640.606 | 656.958 | 518.763 | 959.005 | 951.092 | 961.601 | 949.906 | 953.061 | 644.101 | 706.723 | 672.320 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PF Management | Management | 2001 | — | — |
LW Management | Management | 2002 | — | — |
EJ Founder | Founder | 2001 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Per Frants Møller | Management | 0 companies |
| Lars Wenaas | Management | 0 companies |
| Erik Jensen | Founder | 0 companies |