| Revenue | DKK 288K | -60% |
| EBITDA | DKK 288K | -60% |
| Net profit | DKK -87K | -136% |
| Total assets | DKK 7,8M | -1% |
| Equity | DKK 2,3M | -4% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 439 | 484 | 525 | 558 | 590 | 587 | 585 | 347 | 206 | 410 | 634 | 647 | 728 | 288 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 439 | 484 | 525 | 558 | 590 | 587 | 585 | 347 | 206 | 410 | 634 | 647 | 728 | 288 |
| Depreciation & amort. | -175 | -175 | -180 | -180 | -180 | -182 | -182 | -182 | -182 | -182 | -182 | -172 | -187 | -187 |
| EBIT | 264 | 309 | 345 | 378 | 411 | 406 | 403 | 166 | 25 | 229 | 452 | 474 | 540 | 101 |
| Net financials | -302 | -286 | -297 | -279 | -282 | -296 | -309 | -265 | -273 | -293 | -292 | -344 | -227 | -212 |
| Profit before tax | -38 | 24 | 48 | 100 | 128 | 110 | 94 | -99 | -249 | -64 | 160 | 130 | 313 | -111 |
| Tax | -0 | 198 | -13 | 22 | 28 | 25 | 20 | -21 | -55 | -14 | 36 | 17 | 69 | -24 |
| Net profit | -38 | -174 | 61 | 78 | 100 | 86 | 74 | -78 | -194 | -50 | 124 | 113 | 244 | -87 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 9.419 | 9.417 | 9.469 | 9.539 | 9.647 | 9.753 | 9.849 | 8.717 | 8.449 | 8.477 | 10.885 | 10.864 | 7.904 | 7.813 |
| Equity | 1.967 | 1.792 | 1.854 | 1.932 | 2.031 | 2.117 | 2.191 | 2.113 | 1.919 | 1.869 | 1.993 | 2.106 | 2.350 | 2.264 |
| Long-term debt | 3.539 | 3.320 | 3.030 | 2.747 | 2.466 | 2.184 | 1.902 | 1.617 | 1.341 | 990 | 3.512 | 3.170 | 2.915 | 2.754 |
| Short-term debt | 3.913 | 4.107 | 4.400 | 4.654 | 4.920 | 5.198 | 5.483 | 4.735 | 4.990 | 5.434 | 5.160 | 5.351 | 2.334 | 2.514 |
| Total debt | 7.452 | 7.427 | 7.430 | 7.401 | 7.386 | 7.382 | 7.384 | 6.352 | 6.332 | 6.424 | 8.672 | 8.521 | 5.249 | 5.269 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PH Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
AE Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
HF Chief Executive Officer | Chief Executive Officer | 2008 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2015 | — | — | |
| Chairman | 2008 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2026 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Pia Helle Petersen | Chief Executive Officer | 0 companies |
| Amalie Elise Frederiksen | Chief Executive Officer | 0 companies |
| Henrik Frederiksen | Chief Executive Officer | 0 companies |
| Charlotte Vang Frederiksen | Board of Directors | 0 companies |
| Lars Frederiksen | Chairman | 0 companies |
| Søren Pingel | Board of Directors | 0 companies |
| Ellen Sophia Elise Frederiksen | Board of Directors | 0 companies |
| Gerda Elise Skov | Board of Directors | 0 companies |