| Revenue | DKK 122,2M | -20% |
| EBITDA | DKK 116,8M | -20% |
| Net profit | DKK -7M | -147% |
| Total assets | DKK 602,4M | -12% |
| Equity | DKK 66,6M | -10% |
| Employees | 3 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|
| Revenue | 176.263 | 170.550 | 169.591 | 153.217 | 122.247 |
| Staff expenses | -6.897 | -6.214 | -7.130 | -7.129 | -5.478 |
| EBITDA | 169.366 | 164.336 | 162.461 | 146.089 | 116.769 |
| Depreciation & amort. | -160.044 | -134.484 | -128.617 | -122.289 | -116.528 |
| EBIT | 9.322 | 29.851 | 33.844 | 23.800 | 241 |
| Net financials | -15.949 | -10.253 | -6.187 | -4.557 | -9.206 |
| Profit before tax | -6.627 | 19.598 | 27.656 | 19.243 | -8.965 |
| Tax | -3.313 | 3.326 | 2.739 | 4.270 | -1.965 |
| Net profit | -3.314 | 16.272 | 24.917 | 14.973 | -7.001 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|
| Total assets | 684.872 | 681.220 | 689.450 | 682.137 | 602.393 |
| Equity | 26.729 | 33.681 | 58.598 | 73.571 | 66.570 |
| Long-term debt | 382.509 | 361.121 | 373.751 | 362.639 | 261.035 |
| Short-term debt | 238.119 | 249.561 | 217.021 | 201.338 | 230.789 |
| Total debt | 620.629 | 610.683 | 590.772 | 563.977 | 491.824 |
| Name | Role | Member since |
|---|---|---|
| Former (6) | ||
CH Management | Management | 2019 – 2020 |
EH Management | Management | 2013 – 2014 |
PK Founder | Founder | 2004 – 2020 |
TV Management | Management | 2014 – 2018 |
CS Management | Management | 2004 – 2013 |
CF Management | Management | 2018 – 2020 |
| Name | Role | Member since |
|---|---|---|
| Former (10) | ||
| Board of Directors | 2019 – 2020 | |
| Board of Directors | 2004 – 2010 | |
| Board of Directors | 2009 – 2019 | |
| Chairman | 2009 – 2009 | |
| Board of Directors | 2004 – 2009 | |
| Chairman | 2012 – 2020 | |
| Board of Directors | 2004 – 2009 | |
| Board of Directors | 2019 – 2020 | |
| Board of Directors | 2010 – 2011 | |
| Chairman | 2009 – 2012 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100% | 100% | 2020 | |
| Individual | 100% | 100% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Christian Hatting Petersen | Management | 0 companies |
| Elmer Haahr Larsen | Management | 0 companies |
| Pema Kfz-Handel GmbH | Founder | 0 companies |
| Thomas Vandkrog Darving | Management | 0 companies |
| Carsten Sørensen | Management | 0 companies |
| Carl Fredrik Hagwell | Management | 0 companies |
| Robert Alain Fast | Board of Directors | 0 companies |
| Werner Helmut König | Board of Directors | 0 companies |
| Carsten Thorne | Board of Directors | 0 companies |
| Thomas Rieger | Chairman | 0 companies |
| Wolfgang Artur Herrmann | Board of Directors | 0 companies |
| Hans Peter Ström | Chairman | 0 companies |
| Thomas Manns | Board of Directors | 0 companies |
| Jan Marc Ihlau | Board of Directors | 0 companies |
| Thomas Manns | Board of Directors | 0 companies |
| Bardin Christian Marie Hervé | Chairman | 0 companies |