| Revenue | DKK 20M | -4% |
| EBITDA | DKK 14M | -8% |
| Net profit | DKK 11,9M | -3% |
| Total assets | DKK 63,2M | -11% |
| Equity | DKK 29,8M | +11% |
| Employees | 11 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 12.431 | 15.329 | 15.163 | 21.982 | 18.239 | 14.389 | 17.324 | 20.432 | 17.569 | 15.209 | 5.436 | 20.957 | 20.015 |
| Staff expenses | -6.452 | -7.031 | -9.798 | -14.595 | -15.581 | -14.441 | -14.590 | -15.079 | -14.229 | -13.237 | -4.886 | -5.782 | -6.041 |
| EBITDA | 5.980 | 8.298 | 5.365 | 7.387 | 2.658 | -53 | 2.734 | 5.353 | 3.340 | 1.972 | 550 | 15.175 | 13.974 |
| Depreciation & amort. | -341 | -710 | -684 | -1.008 | -869 | -714 | -388 | -89 | -180 | -98 | -46 | -28 | -28 |
| EBIT | 5.639 | 7.587 | 4.681 | 6.379 | 1.789 | -767 | 2.346 | 5.264 | 3.161 | 1.874 | 504 | 15.147 | 13.946 |
| Net financials | -370 | -418 | 52 | 331 | 231 | -432 | 233 | 161 | -492 | 727 | 263 | 618 | 1.341 |
| Profit before tax | 5.268 | 7.169 | 4.733 | 6.710 | 2.020 | -1.199 | 2.580 | 5.425 | 2.669 | 2.601 | 767 | 15.765 | 15.288 |
| Tax | 1.383 | 1.924 | 1.201 | 1.591 | 455 | -180 | 581 | 1.213 | 619 | 583 | 169 | 3.483 | 3.391 |
| Net profit | 3.885 | 5.246 | 3.532 | 5.118 | 1.564 | -1.018 | 1.999 | 4.212 | 2.050 | 2.018 | 598 | 12.282 | 11.897 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 26.096 | 33.075 | 19.007 | 22.269 | 22.985 | 21.136 | 25.964 | 29.962 | 26.163 | 49.546 | 46.561 | 71.155 | 63.175 |
| Equity | 7.374 | 9.282 | 4.245 | 9.363 | 10.927 | 9.909 | 11.897 | 16.120 | 13.957 | 13.975 | 14.573 | 26.855 | 29.751 |
| Long-term debt | 11.705 | 9.636 | 0 | 0 | 0 | 0 | 0 | 522 | 1.154 | 16.471 | 21.684 | 13.291 | 12.199 |
| Short-term debt | 7.016 | 14.157 | 14.763 | 12.906 | 12.058 | 11.227 | 14.067 | 13.321 | 11.051 | 19.100 | 10.304 | 31.009 | 21.224 |
| Total debt | 18.722 | 23.793 | 14.763 | 12.906 | 12.058 | 11.227 | 14.067 | 13.843 | 12.206 | 35.570 | 31.988 | 44.300 | 33.423 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SA Management | Management | 2003 | — | — |
JP Management | Management | 2016 | — | — |
KP Management | Management | 2022 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
PASTERNAK JØRGENSEN HOLDING ApS | Company | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Svend Aage Johansen | Management | 0 companies |
| Jørgen Peter Jørgensen | Management | 0 companies |
| Kasper Pasternak Jørgensen | Management | 0 companies |