| Revenue | DKK 2,1M | +30% |
| EBITDA | DKK 1,7M | +41% |
| Net profit | DKK 599K | +405% |
| Total assets | DKK 38,9M | +13% |
| Equity | DKK 13,8M | +93% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 279 | 399 | 441 | 992 | 1.087 | 1.359 | 1.262 | 1.463 | 816 | 8.560 | 1.100 | 1.922 | 1.648 | 2.141 |
| Staff expenses | -0 | -0 | -7 | -35 | -54 | -152 | -142 | -143 | -134 | -774 | -354 | -157 | -208 | -396 |
| EBITDA | 279 | 399 | 434 | 957 | 1.033 | 1.207 | 1.121 | 1.320 | 681 | 7.786 | 718 | 1.684 | 1.236 | 1.745 |
| Depreciation & amort. | -0 | -36 | -90 | -93 | -95 | -97 | -140 | -156 | -126 | -245 | -242 | -291 | -308 | -33 |
| EBIT | 279 | 363 | 344 | 864 | 938 | 1.111 | 980 | 1.164 | 555 | 7.541 | 476 | 1.394 | 927 | 1.711 |
| Net financials | -180 | -284 | -279 | -665 | -648 | 9.249 | -864 | -1.541 | -183 | -1.470 | -342 | -1.274 | -1.283 | -1.278 |
| Profit before tax | 98 | 78 | 64 | 199 | 290 | 10.360 | 117 | -377 | 372 | 6.071 | 134 | 120 | -355 | 727 |
| Tax | 25 | 39 | 4 | 42 | 78 | 77 | 86 | 47 | 3 | 1.279 | -21 | 109 | -159 | 128 |
| Net profit | 74 | 40 | 60 | 157 | 212 | 10.283 | 31 | -424 | 369 | 4.792 | 155 | 11 | -196 | 599 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.282 | 6.305 | 23.442 | 22.913 | 40.022 | 38.869 | 30.521 | 26.015 | 20.948 | 46.840 | 37.256 | 36.784 | 34.369 | 38.878 |
| Equity | 75 | 115 | 175 | 332 | 544 | 10.826 | 10.857 | 433 | 802 | 7.183 | 7.339 | 7.350 | 7.154 | 13.798 |
| Long-term debt | 4.022 | 5.837 | 22.230 | 21.586 | 23.523 | 26.616 | 18.328 | 18.012 | 13.780 | 20.928 | 18.050 | 19.817 | 19.611 | 19.018 |
| Short-term debt | 185 | 353 | 996 | 912 | 15.762 | 1.158 | 930 | 7.153 | 6.276 | 18.076 | 11.257 | 8.891 | 7.037 | 3.662 |
| Total debt | 4.207 | 6.190 | 23.226 | 22.498 | 39.285 | 27.774 | 19.258 | 25.165 | 20.056 | 39.004 | 29.307 | 28.708 | 26.648 | 22.680 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PL Management | Management | 2003 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2018 | — | — | |
| Chairman | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Everstone Holding A/S | Company | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Palle Larsen | Management | 0 companies |
| Mikkel Ellis Larsen | Board of Directors | 0 companies |
| Kristian Ellis Larsen | Board of Directors | 0 companies |
| Jenny Valborg Elisabet Larsen | Chairman | 0 companies |