| Revenue | DKK 1,2M | +23% |
| EBITDA | DKK 1,2M | +23% |
| Net profit | DKK 825K | +27% |
| Total assets | DKK 1,6M | +27% |
| Equity | DKK 1,2M | +23% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 636 | 874 | 406 | 219 | 342 | 837 | 875 | 740 | 1.531 | 1.254 | 1.147 | 963 | 985 | 1.215 |
| Staff expenses | -217 | -373 | -145 | -20 | -20 | -0 | -168 | -173 | -374 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 419 | 500 | 261 | 199 | 322 | 837 | 708 | 568 | 1.157 | 1.254 | 1.147 | 963 | 985 | 1.215 |
| Depreciation & amort. | 176 | -210 | -155 | -155 | -125 | -170 | -47 | -25 | -115 | -115 | -78 | -188 | -150 | -157 |
| EBIT | 243 | 291 | 106 | 43 | 197 | 667 | 661 | 543 | 1.042 | 1.139 | 1.070 | 775 | 835 | 1.058 |
| Net financials | -11 | -10 | -18 | -16 | -14 | -8 | -2 | -1 | -1 | -3 | 0 | -3 | -1 | 0 |
| Profit before tax | 232 | 280 | 88 | 28 | 183 | 659 | 659 | 541 | 1.041 | 1.136 | 1.070 | 773 | 834 | 1.059 |
| Tax | 58 | 72 | 23 | 5 | 50 | 164 | 135 | 107 | 222 | 254 | 219 | 183 | 187 | 234 |
| Net profit | 174 | 209 | 64 | 23 | 134 | 495 | 524 | 435 | 819 | 882 | 851 | 590 | 648 | 825 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.029 | 789 | 724 | 555 | 666 | 1.051 | 1.312 | 1.001 | 1.233 | 1.636 | 1.485 | 1.297 | 1.265 | 1.602 |
| Equity | 373 | 412 | 276 | 239 | 353 | 747 | 771 | 705 | 699 | 1.087 | 1.138 | 928 | 975 | 1.200 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 656 | 378 | 448 | 316 | 314 | 303 | 542 | 295 | 534 | 549 | 347 | 370 | 289 | 402 |
| Total debt | 656 | 378 | 448 | 316 | 314 | 303 | 542 | 295 | 534 | 549 | 347 | 370 | 289 | 402 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PS Management | Management | 2002 | — | — |
TD Founder | Founder | 2002 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
HC HOLDING FREDERICIA ApS | Company | 100.0% | 100.0% | 2008 |
| Individual | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Per Sønderlund Vaaben | Management | 0 companies |
| Thomas Duus | Founder | 0 companies |