| Revenue | DKK -35K | -43% |
| EBITDA | DKK -35K | +43% |
| Net profit | DKK -27K | +55% |
| Total assets | DKK 237K | -97% |
| Equity | DKK 224K | -97% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 16.382 | 15.353 | 17.213 | 18.694 | 19.894 | 20.636 | 22.989 | 23.503 | 26.144 | 57.359 | 170 | 28 | -61 | -35 |
| Staff expenses | -10.860 | -10.123 | -11.956 | -12.884 | -14.170 | -15.411 | -16.455 | -17.142 | -18.218 | -16.819 | -10 | -0 | -0 | -0 |
| EBITDA | 5.523 | 5.230 | 5.257 | 5.810 | 5.724 | 5.224 | 6.400 | 6.362 | 7.861 | 40.534 | -140 | 28 | -61 | -35 |
| Depreciation & amort. | 336 | -612 | -460 | -345 | -88 | -289 | -271 | -245 | -168 | -194 | -31 | -4 | -0 | -0 |
| EBIT | 5.186 | 4.619 | 4.797 | 5.465 | 5.636 | 4.935 | 6.129 | 6.117 | 7.693 | 40.340 | -171 | 24 | -61 | -35 |
| Net financials | 42 | 30 | 37 | 11 | 15 | -20 | -28 | -31 | -62 | -140 | -39 | -9 | -0 | 8 |
| Profit before tax | 5.228 | 4.648 | 4.833 | 5.476 | 5.651 | 4.915 | 6.100 | 6.086 | 7.631 | 40.200 | -209 | 14 | -61 | -27 |
| Tax | 1.370 | 1.217 | 1.210 | 1.322 | 1.272 | 1.119 | 1.374 | 1.368 | 1.700 | 8.856 | 29 | -0 | -0 | -0 |
| Net profit | 3.858 | 3.432 | 3.623 | 4.153 | 4.379 | 3.796 | 4.726 | 4.718 | 5.931 | 31.345 | -238 | 14 | -61 | -27 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 11.545 | 10.226 | 11.350 | 12.595 | 14.185 | 14.114 | 16.522 | 15.811 | 20.790 | 27.953 | 12.576 | 10.140 | 8.062 | 237 |
| Equity | 5.500 | 5.074 | 5.266 | 5.796 | 6.022 | 5.440 | 6.371 | 6.134 | 7.417 | 15.191 | 12.403 | 10.137 | 8.051 | 224 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 114 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 5.977 | 5.139 | 6.074 | 6.799 | 8.152 | 8.668 | 10.151 | 9.563 | 13.372 | 12.619 | 173 | 3 | 11 | 13 |
| Total debt | 5.977 | 5.139 | 6.074 | 6.799 | 8.152 | 8.668 | 10.151 | 9.678 | 13.372 | 12.619 | 173 | 3 | 11 | 13 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LL Unofficial title | Unofficial title | 2026 | — | — |
PS Management | Management | 2002 | — | — |
MS Management | Management | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2002 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
PST INVEST ApS | Company | 25.0% | 25.0% | 2006 |
UDO INVEST ApS | Company | 25.0% | 25.0% | 2006 |
MST INVEST ApS | Company | 25.0% | 25.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Lüthjohan | Unofficial title | 0 companies |
| Per Strand | Management | 0 companies |
| Morten Strand | Management | 0 companies |
| Uffe Donslund | Chairman | 0 companies |