| Revenue | DKK 2,4M | -45% |
| EBITDA | DKK -2,1M | -179% |
| Net profit | DKK -2M | -206% |
| Total assets | DKK 9,8M | -4% |
| Equity | DKK 1,7M | -54% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.144 | 1.582 | 1.751 | 1.707 | 1.300 | 1.549 | 2.135 | 2.156 | 2.026 | 1.803 | 2.626 | 4.399 | 2.428 |
| Staff expenses | -1.146 | -1.162 | -1.311 | -1.192 | -1.172 | -1.341 | -1.938 | -1.856 | -1.750 | -1.699 | -1.940 | -1.723 | -1.901 |
| EBITDA | -2 | 420 | 440 | 516 | 171 | 208 | 197 | 300 | 276 | 104 | 686 | 2.651 | -2.098 |
| Depreciation & amort. | -21 | -78 | -78 | -60 | 22 | -84 | -84 | -103 | -139 | -11 | -158 | -158 | -198 |
| EBIT | -23 | 342 | 362 | 456 | 149 | 124 | 113 | 197 | 137 | 93 | 527 | 2.493 | -2.296 |
| Net financials | -114 | -158 | -185 | -76 | -70 | -111 | -101 | -72 | 3 | -23 | -143 | -39 | -249 |
| Profit before tax | -136 | 184 | 176 | 379 | 79 | 13 | 12 | 125 | 140 | 70 | 384 | 2.454 | -2.545 |
| Tax | -37 | 60 | 102 | 91 | 24 | 6 | 7 | 30 | 35 | 19 | 91 | 542 | -515 |
| Net profit | -99 | 123 | 74 | 288 | 56 | 7 | 5 | 95 | 105 | 51 | 293 | 1.912 | -2.029 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.386 | 5.722 | 5.800 | 5.551 | 6.010 | 6.785 | 7.681 | 7.189 | 8.066 | 10.141 | 10.892 | 10.247 | 9.816 |
| Equity | 733 | 856 | 931 | 1.219 | 1.274 | 1.282 | 1.286 | 1.381 | 1.487 | 1.537 | 1.830 | 3.742 | 1.713 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 182 |
| Short-term debt | 3.653 | 4.866 | 4.862 | 4.330 | 4.710 | 5.482 | 6.381 | 5.796 | 6.575 | 8.579 | 9.035 | 6.493 | 7.921 |
| Total debt | 3.653 | 4.866 | 4.862 | 4.330 | 4.710 | 5.482 | 6.381 | 5.796 | 6.575 | 8.579 | 9.035 | 6.493 | 8.103 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PV Management | Management | 2006 | — | — |
GK Management | Management | 2006 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
H.P.V. INVEST ApS | Company | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Poul-Erik Vind | Management | 0 companies |
| Gert Kragelund | Management | 0 companies |