| Revenue | DKK 7,2M | +13% |
| EBITDA | DKK -2,3M | +19% |
| Net profit | DKK 34,5M | +4% |
| Total assets | DKK 232,3M | +6% |
| Equity | DKK 163,8M | +14% |
| Employees | 11 | — |
| Item | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | — | — | -2.232 | -126 | 0 | — | 0 | 0 | 0 | 1.979 | 4.200 | 5.489 | 4.888 | 6.375 | 7.198 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -1.295 | -4.567 | -4.158 | -5.067 | -6.422 | -7.701 |
| EBITDA | — | — | — | — | — | — | — | — | — | — | — | -2.232 | -126 | -8 | 4.033 | -64 | -89 | -254 | -1.532 | -2.053 | -650 | -2.821 | -2.882 | -2.344 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | — | — | — | — | — | — | — | — | — | — | — | -2.232 | -126 | -8 | 4.033 | -64 | -89 | -254 | -1.532 | -2.053 | -650 | -2.821 | -2.882 | -2.344 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.140 | 5.424 | 17.424 | 0 | 125 | 10.529 | 10.740 | 21.744 | 22.280 | 38.570 | 37.677 | 35.029 | 36.327 |
| Profit before tax | — | — | — | — | — | — | — | — | — | — | — | 2.908 | 5.298 | 17.416 | 4.033 | 61 | 10.440 | 10.486 | 20.212 | 20.227 | 37.920 | 34.856 | 32.147 | 33.983 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -386 | -281 | -77 | -0 | -376 | -324 | -378 | -464 | -602 | -234 | -1.054 | -1.117 | -559 |
| Net profit | — | — | — | — | — | — | — | — | — | — | — | 3.294 | 5.579 | 17.493 | 4.033 | 437 | 10.764 | 10.864 | 20.676 | 20.829 | 38.154 | 35.910 | 33.264 | 34.542 |
| Item | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 38.621 | 45.824 | 69.519 | 25.557 | 67.882 | 69.169 | 105.698 | 119.430 | 161.012 | 189.408 | 206.555 | 219.222 | 232.285 |
| Equity | — | — | — | — | — | — | — | — | — | — | — | 4.148 | 9.049 | 25.342 | 200 | 28.140 | 33.716 | 47.902 | 63.153 | 78.526 | 105.853 | 125.166 | 144.247 | 163.810 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.429 | 2.062 | 2.131 | 0 | 0 | 0 | 23.000 | 20.209 | 26.734 | 20.355 | 13.539 | 4.000 | 2.000 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 33.044 | 34.713 | 42.046 | 0 | 39.742 | 35.453 | 34.796 | 36.068 | 55.752 | 63.200 | 67.850 | 70.975 | 66.475 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 34.473 | 36.775 | 44.177 | 0 | 39.742 | 35.453 | 57.796 | 56.277 | 82.486 | 83.555 | 81.389 | 74.975 | 68.475 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PG Management | Management | 2024 | — | — |
PA Management | Management | 2001 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Gamal Bjørn Fahoum | Management | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |