| Revenue | DKK 4,5M | +123% |
| EBITDA | DKK 3M | +94% |
| Net profit | DKK 2,8M | +66% |
| Total assets | DKK 73,5M | -25% |
| Equity | DKK 18,4M | -70% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.330 | 1.655 | 2.290 | 3.085 | 5.129 | 4.128 | 2.963 | 2.954 | 3.563 | 2.945 | 2.841 | 2.012 | 4.494 |
| Staff expenses | -0 | -0 | -190 | -221 | -224 | -461 | -126 | -369 | -363 | -563 | -570 | -381 | -525 |
| EBITDA | 3.353 | 3.464 | 3.987 | 5.495 | 7.680 | 8.139 | 2.837 | 2.536 | 3.350 | 2.829 | 2.321 | 1.531 | 2.969 |
| Depreciation & amort. | -0 | -0 | -2 | -4 | -9 | -19 | -19 | -17 | -15 | -10 | -0 | -0 | -0 |
| EBIT | 3.353 | 3.464 | 3.985 | 5.491 | 7.671 | 8.120 | 2.818 | 2.519 | 3.336 | 2.819 | 2.321 | 1.531 | 2.969 |
| Net financials | 651 | -279 | 1.699 | 199 | -46 | 123 | -395 | -1.619 | 10 | 124 | 3.075 | 415 | -406 |
| Profit before tax | 4.004 | 3.185 | 5.684 | 5.690 | 7.625 | 8.243 | 2.424 | 900 | 3.346 | 2.943 | 5.346 | 2.046 | 3.564 |
| Tax | 740 | 9 | 845 | 1.164 | 1.639 | 1.767 | 478 | 126 | 664 | 655 | 1.188 | 363 | 771 |
| Net profit | 3.265 | 3.175 | 4.839 | 4.526 | 5.986 | 6.476 | 1.946 | 774 | 2.682 | 2.289 | 4.158 | 1.683 | 2.793 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 46.988 | 53.486 | 58.797 | 63.913 | 68.090 | 74.052 | 96.471 | 98.078 | 99.998 | 101.517 | 102.941 | 98.630 | 73.510 |
| Equity | 22.122 | 25.297 | 30.136 | 34.663 | 40.649 | 47.125 | 49.071 | 49.845 | 52.527 | 54.816 | 58.974 | 60.657 | 18.450 |
| Long-term debt | 13.287 | 14.605 | 14.327 | 13.663 | 12.670 | 11.889 | 37.016 | 38.581 | 37.237 | 37.024 | 33.521 | 28.237 | 28.124 |
| Short-term debt | 5.449 | 7.731 | 7.970 | 8.545 | 7.038 | 6.253 | 1.527 | 789 | 1.766 | 1.094 | 1.825 | 2.003 | 19.376 |
| Total debt | 18.736 | 22.336 | 22.297 | 22.208 | 19.708 | 18.142 | 38.543 | 39.370 | 39.003 | 38.118 | 35.346 | 30.240 | 47.500 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PV Management | Management | 2002 | — | — |
MI Audit | Audit | 2002 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
VEGGERBY CAPITAL ApS | Company | 100.0% | 100.0% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Veggerby Pedersen | Management | 0 companies |
| Mogens Iversen | Audit | 0 companies |