| Revenue | DKK 833K | -143% |
| EBITDA | DKK -1,7M | +34% |
| Net profit | DKK 6M | +151% |
| Total assets | DKK 75M | +8% |
| Equity | DKK 66,5M | +9% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 86 | -251 | -46 | -78 | -248 | -89 | 57 | 24 | 415 | 264 | 217 | -1.944 | 833 |
| Staff expenses | -0 | -0 | -488 | -917 | -1.093 | -1.765 | -613 | -2 | -344 | -310 | -10 | -616 | -2.497 |
| EBITDA | 134 | -251 | -534 | -995 | -6.903 | -1.940 | -879 | -128 | -2.987 | 105 | -1.813 | -2.560 | -1.692 |
| Depreciation & amort. | -24 | -24 | -28 | -28 | -39 | -47 | -48 | -48 | -624 | -25 | -32 | -25 | -590 |
| EBIT | 110 | -275 | -562 | -1.023 | -6.942 | -1.987 | -928 | -177 | -3.611 | 80 | -1.845 | -2.585 | -2.282 |
| Net financials | -3.831 | 5.569 | 5.017 | 5.252 | 7.108 | -2.842 | -1.536 | 4.403 | 1.596 | 8.228 | 1.733 | 5.491 | 8.955 |
| Profit before tax | -3.504 | 5.293 | 5.042 | 4.229 | 166 | -4.829 | -2.464 | 4.226 | -2.014 | 8.308 | -112 | 2.905 | 6.673 |
| Tax | -888 | -174 | 294 | 162 | -1.305 | -257 | -113 | 831 | -79 | 807 | -1.224 | 501 | 630 |
| Net profit | -2.501 | 5.468 | 4.748 | 4.067 | 1.470 | -4.571 | -2.351 | 3.395 | -1.935 | 7.501 | 1.112 | 2.404 | 6.042 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 54.351 | 56.512 | 58.518 | 63.538 | 75.198 | 64.594 | 61.367 | 64.673 | 59.809 | 64.726 | 65.049 | 69.658 | 74.999 |
| Equity | 44.753 | 50.124 | 54.774 | 58.742 | 59.885 | 55.180 | 52.723 | 56.010 | 53.965 | 58.103 | 59.132 | 60.898 | 66.459 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.356 |
| Short-term debt | -9.597 | 6.387 | 3.743 | 4.797 | 15.313 | 9.414 | 8.644 | 8.663 | 5.845 | 6.622 | 5.917 | 8.760 | 5.184 |
| Total debt | -9.597 | 6.387 | 3.743 | 4.797 | 15.313 | 9.414 | 8.644 | 8.663 | 5.845 | 6.622 | 5.917 | 8.760 | 8.540 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PH Management | Management | 2012 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Hilligsøe Trans | Management | 0 companies |