| Revenue | DKK 1,1M | -22% |
| EBITDA | DKK 2,7M | -68% |
| Net profit | DKK 1,8M | -70% |
| Total assets | DKK 23,6M | +6% |
| Equity | DKK 11,4M | +12% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.123 | 1.061 | 1.043 | 1.045 | 1.147 | 1.121 | 1.153 | 1.174 | 1.224 | 1.031 | 1.296 | 1.324 | 1.352 | 1.060 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 939 | 1.061 | 1.043 | 1.045 | 1.147 | 1.121 | 1.153 | 1.174 | 1.224 | 1.031 | 1.296 | 1.324 | 8.237 | 2.660 |
| Depreciation & amort. | -129 | 129 | 129 | -129 | -179 | -179 | -179 | -179 | -179 | -179 | -179 | -182 | -7 | -7 |
| EBIT | 810 | 932 | 914 | 917 | 968 | 942 | 974 | 995 | 1.045 | 852 | 1.117 | 1.142 | 8.230 | 2.653 |
| Net financials | -357 | -273 | -336 | -318 | -290 | -468 | -595 | -594 | -264 | -205 | -378 | -366 | -427 | -308 |
| Profit before tax | 454 | 659 | 578 | 599 | 678 | 474 | 379 | 401 | 780 | 647 | 739 | 777 | 7.803 | 2.345 |
| Tax | 113 | 93 | 138 | 133 | 149 | 106 | 82 | 89 | 172 | 51 | 209 | 153 | 1.707 | 501 |
| Net profit | 341 | 566 | 441 | 466 | 529 | 367 | 297 | 312 | 609 | 595 | 530 | 624 | 6.097 | 1.844 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 18.380 | 18.049 | 16.731 | 16.472 | 15.568 | 17.077 | 16.284 | 15.521 | 17.173 | 16.333 | 16.540 | 14.363 | 22.283 | 23.647 |
| Equity | 3.880 | 4.610 | 4.664 | 4.648 | 4.537 | 4.425 | 4.353 | 4.013 | 4.432 | 4.853 | 5.284 | 4.708 | 10.205 | 11.449 |
| Long-term debt | 10.768 | 9.765 | 9.526 | 8.130 | 8.295 | 8.025 | 7.823 | 7.490 | 7.351 | 6.999 | 6.693 | 6.704 | 6.714 | 9.469 |
| Short-term debt | 3.181 | 3.135 | 2.018 | 3.170 | 2.230 | 4.137 | 3.635 | 3.560 | 4.955 | 4.139 | 4.174 | 2.586 | 3.469 | 467 |
| Total debt | 13.949 | 12.901 | 11.544 | 11.300 | 10.525 | 12.162 | 11.458 | 11.050 | 12.306 | 11.138 | 10.868 | 9.290 | 10.184 | 9.936 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PL Management | Management | 2003 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2012 | — | — | |
| Chairman | 2004 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2005 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
CUBBIN HOLDING A/S | Company | 33.3% | 33.3% | 2015 |
MIKA HOLDING ApS | Company | 33.3% | 33.3% | 2015 |
WEINREICH HOLDING ApS | Company | 33.3% | 33.3% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Pia Lise Cubbin | Management | 0 companies |
| Linnea Weinreich | Board of Directors | 0 companies |
| John Cubbin | Chairman | 0 companies |
| Lauge Faurschou Schmidt | Board of Directors | 0 companies |
| Michael Plæhn | Board of Directors | 0 companies |
| Thomas Ledet Pilgaard | Board of Directors | 0 companies |