| Revenue | DKK 5,9M | -10% |
| EBITDA | DKK 165K | -82% |
| Net profit | DKK 90K | -87% |
| Total assets | DKK 3,5M | +3% |
| Equity | DKK 1,7M | -19% |
| Employees | 11 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.794 | 1.892 | 2.268 | 2.544 | 3.012 | 2.517 | 3.189 | 4.891 | 5.238 | 5.907 | 6.912 | 6.596 | 5.914 |
| Staff expenses | -2.552 | -1.506 | -1.869 | -2.494 | -2.494 | -2.631 | -3.094 | -4.281 | -4.756 | -5.177 | -6.206 | -5.687 | -5.749 |
| EBITDA | -758 | 386 | 400 | 50 | 63 | -114 | 95 | 610 | 482 | 730 | 707 | 909 | 165 |
| Depreciation & amort. | -3 | -3 | -8 | -8 | -8 | -13 | -6 | -6 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -762 | 382 | 392 | 42 | 55 | -127 | 89 | 604 | 482 | 730 | 707 | 909 | 165 |
| Net financials | -41 | -79 | -34 | -29 | -18 | -45 | -42 | -31 | -8 | -7 | -14 | -5 | -35 |
| Profit before tax | -803 | 303 | 358 | 13 | 37 | -172 | 47 | 573 | 474 | 723 | 693 | 903 | 130 |
| Tax | -197 | 83 | 91 | 9 | 10 | -34 | 14 | 130 | 116 | 167 | 159 | 203 | 40 |
| Net profit | -606 | 220 | 266 | 4 | 26 | -138 | 33 | 443 | 359 | 556 | 534 | 700 | 90 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 867 | 828 | 1.219 | 1.107 | 1.440 | 1.274 | 1.332 | 2.074 | 3.438 | 2.852 | 3.062 | 3.427 | 3.546 |
| Equity | -265 | -45 | 221 | 225 | 251 | 113 | 146 | 590 | 948 | 1.504 | 1.738 | 2.138 | 1.728 |
| Long-term debt | 533 | 206 | 184 | 0 | 129 | 98 | 64 | 0 | 393 | 0 | 0 | 0 | 0 |
| Short-term debt | 599 | 668 | 813 | 722 | 1.060 | 1.062 | 1.122 | 1.485 | 2.090 | 1.348 | 1.325 | 1.289 | 1.818 |
| Total debt | 1.132 | 874 | 997 | 882 | 1.189 | 1.160 | 1.186 | 1.485 | 2.483 | 1.348 | 1.325 | 1.289 | 1.818 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PS Management | Management | 2003 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SAABYE HOLDING ApS | Company | 100.0% | 100.0% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Saabye | Management | 0 companies |