| Revenue | DKK 112K | -19% |
| EBITDA | DKK 112K | -19% |
| Net profit | DKK -7,4M | -294% |
| Total assets | DKK 19,8M | -29% |
| Equity | DKK 19,2M | -28% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 228 | 167 | 162 | 147 | 118 | 156 | 141 | 142 | 138 | 130 | 145 | 162 | 137 | 112 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 167 | 167 | 162 | 147 | 118 | 156 | 141 | 142 | 138 | 130 | 145 | 162 | 137 | 112 |
| Depreciation & amort. | -27 | -30 | -30 | -30 | -30 | -30 | -30 | -30 | -30 | -30 | -30 | -30 | -30 | -30 |
| EBIT | 140 | 138 | 133 | 117 | 89 | 127 | 112 | 113 | 108 | 100 | 115 | 132 | 108 | 82 |
| Net financials | 4.449 | 3.569 | 2.894 | 3.000 | 2.517 | 619 | -2.120 | 892 | 4.428 | 2.369 | 62 | 3.358 | 4.784 | -7.546 |
| Profit before tax | 4.589 | 3.707 | 3.027 | 3.117 | 2.606 | 746 | -2.008 | 1.005 | 4.537 | 2.469 | 177 | 3.490 | 4.892 | -7.464 |
| Tax | 30 | 38 | 227 | 632 | 533 | 218 | -447 | 217 | 983 | 424 | -50 | 553 | 1.080 | -78 |
| Net profit | 4.559 | 3.669 | 2.799 | 2.485 | 2.073 | 527 | -1.562 | 788 | 3.554 | 2.045 | 227 | 2.937 | 3.811 | -7.386 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 16.599 | 19.711 | 22.079 | 22.309 | 24.431 | 24.247 | 18.591 | 19.502 | 23.032 | 21.219 | 19.943 | 23.315 | 27.763 | 19.782 |
| Equity | 16.102 | 19.527 | 20.891 | 21.574 | 23.409 | 23.919 | 18.311 | 19.095 | 21.851 | 20.615 | 19.828 | 22.660 | 26.536 | 19.176 |
| Long-term debt | 72 | -39 | -43 | 591 | 488 | 177 | 0 | 0 | 0 | 0 | 0 | 470 | 1.042 | 0 |
| Short-term debt | 463 | 145 | 1.145 | 100 | 488 | 101 | 280 | 407 | 1.119 | 538 | 99 | 110 | 108 | 606 |
| Total debt | 463 | 145 | 1.145 | 690 | 977 | 279 | 280 | 407 | 1.119 | 538 | 99 | 581 | 1.150 | 606 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
VP Founder | Founder | 2003 | — | — |
CP Founder | Founder | 2003 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| Vagn Pieler | Founder | 0 companies |
| Claus Pieler | Founder | 0 companies |
| Hanne Pieler | Board of Directors | 0 companies |
| Jan Pedersen | Board of Directors | 0 companies |