| Revenue | DKK -1,3M | +82% |
| EBITDA | DKK -1,7M | -40% |
| Net profit | DKK -297K | -67% |
| Total assets | DKK 20M | -1% |
| Equity | DKK 19,9M | +7% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -4.826 | 3.869 | 4.109 | 4.149 | 5.164 | 5.135 | 8.678 | 320 | 101 | 960 | 578 | -688 | -1.253 |
| Staff expenses | -2.228 | -1.914 | -2.179 | -2.350 | -3.223 | -2.563 | -1.349 | -487 | -237 | -228 | -478 | -564 | -496 |
| EBITDA | 3.094 | 1.954 | 1.931 | 1.800 | 1.909 | 2.240 | 7.751 | -180 | -135 | 733 | 100 | -1.252 | -1.748 |
| Depreciation & amort. | -2.846 | -709 | -82 | -52 | -8 | -10 | -11 | -0 | -0 | -0 | -0 | -39 | -72 |
| EBIT | 248 | 1.245 | 1.849 | 1.748 | 1.901 | 2.230 | 7.740 | -180 | -135 | 733 | 100 | -1.291 | -1.820 |
| Net financials | -268 | -101 | -75 | -65 | 44 | 81 | 751 | 214 | -25 | 1.278 | -1.076 | 1.063 | 1.524 |
| Profit before tax | 489 | 1.145 | 1.774 | 1.682 | 1.946 | 2.311 | 7.737 | 33 | -160 | 2.011 | -976 | -228 | -297 |
| Tax | -492 | 449 | 443 | 397 | 429 | 510 | 1.702 | 7 | -35 | 346 | -355 | -50 | -0 |
| Net profit | 980 | 696 | 1.331 | 1.286 | 1.517 | 1.801 | 6.035 | 26 | -125 | 1.665 | -621 | -178 | -297 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 10.772 | 0 | 0 | 11.988 | 16.166 | 16.810 | 19.979 | 19.512 | 19.841 | 25.429 | 23.486 | 20.240 | 19.996 |
| Equity | 4.984 | 0 | 0 | 7.697 | 12.449 | 13.333 | 17.867 | 17.893 | 17.768 | 19.433 | 18.812 | 18.634 | 19.864 |
| Long-term debt | -1.203 | 0 | 0 | 195 | 0 | 0 | 0 | 4 | 0 | 3.500 | 3.150 | 0 | 0 |
| Short-term debt | -4.585 | 0 | 0 | 4.096 | 3.701 | 3.461 | 1.944 | 1.448 | 1.940 | 2.145 | 1.518 | 1.606 | 132 |
| Total debt | -5.788 | 0 | 0 | 4.290 | 3.701 | 3.461 | 1.944 | 1.452 | 1.940 | 5.645 | 4.668 | 1.606 | 132 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PE Management | Management | 2003 | — | — |
BA Audit | Audit | 2003 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
P.H.L. Holding ApS | Company | 100.0% | 100.0% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Ewert Hildebrandt Larsen | Management | 0 companies |
| Bent Arne Pedersen | Audit | 0 companies |