| Revenue | DKK -319K | -37% |
| EBITDA | DKK 2M | -35% |
| Net profit | DKK 674K | -70% |
| Total assets | DKK 71,3M | +1% |
| Equity | DKK 29M | +2% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 9.811 | 8.355 | 2.815 | 3.228 | 2.248 | 2.877 | 1.679 | 1.667 | 440 | 277 | 88 | -508 | -319 |
| Staff expenses | -2.118 | -1.240 | -1.146 | -1.287 | -1.556 | -1.302 | -1.405 | -1.446 | -225 | -0 | -16 | -0 | -0 |
| EBITDA | 7.493 | 7.116 | 1.669 | 7.154 | 692 | 1.574 | 274 | -1.688 | 156 | 277 | 1.624 | 3.014 | 1.956 |
| Depreciation & amort. | 14 | -0 | -38 | -38 | -30 | -36 | -36 | -250 | -251 | -248 | -0 | -0 | -0 |
| EBIT | 7.479 | 7.116 | 1.631 | 7.116 | 662 | 1.538 | 238 | -1.938 | -95 | 29 | 1.624 | 3.014 | 1.956 |
| Net financials | -5.110 | -4.816 | -2.065 | -1.355 | -635 | -529 | -532 | -739 | -935 | -724 | -811 | -998 | -1.087 |
| Profit before tax | 2.369 | 2.300 | -434 | 547 | 27 | 1.010 | -294 | -2.677 | -1.029 | -695 | 813 | 2.016 | 869 |
| Tax | 573 | -250 | 21 | 117 | 6 | 222 | 58 | -588 | -226 | -138 | 397 | -238 | 195 |
| Net profit | 1.795 | 2.550 | -455 | 431 | 21 | 788 | -352 | -2.089 | -803 | -557 | 416 | 2.254 | 674 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 134.665 | 88.235 | 71.236 | 54.427 | 47.875 | 47.378 | 68.792 | 68.028 | 66.774 | 66.510 | 68.265 | 70.701 | 71.346 |
| Equity | 4.162 | 7.059 | 6.981 | 7.516 | 13.537 | 14.324 | 30.474 | 28.385 | 26.572 | 25.672 | 26.087 | 28.342 | 29.016 |
| Long-term debt | 85.428 | 46.282 | 32.112 | 20.797 | 19.501 | 18.172 | 16.843 | 15.463 | 14.142 | 12.736 | 9.459 | 8.213 | 6.990 |
| Short-term debt | 38.816 | 29.285 | 26.378 | 20.176 | 8.879 | 8.743 | 10.694 | 13.986 | 16.122 | 17.816 | 22.034 | 23.700 | 24.553 |
| Total debt | 124.244 | 75.567 | 58.491 | 40.973 | 28.379 | 26.915 | 27.537 | 29.450 | 30.264 | 30.551 | 31.493 | 31.913 | 31.543 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PO Management | Management | 2004 | — | — |
ML Chief Executive Officer | Chief Executive Officer | 2004 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
JUAN A/S | Company | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Odgaard Dahl | Management | 0 companies |
| Martin Larsen | Chief Executive Officer | 0 companies |