| Revenue | DKK 3,5M | +13% |
| EBITDA | DKK 1,1M | +62% |
| Net profit | DKK 787K | +65% |
| Total assets | DKK 3,4M | -2% |
| Equity | DKK 1,6M | +27% |
| Employees | 5 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -1.852 | -2.303 | 2.221 | 3.189 | 2.489 | 3.363 | 3.412 | 3.351 | 3.107 | 3.815 | 3.800 | 2.452 | 3.142 | 3.540 |
| Staff expenses | -1.331 | -1.583 | -1.629 | -2.240 | -2.116 | -2.271 | -2.364 | -2.368 | -2.087 | -2.185 | -2.716 | -2.029 | -2.484 | -2.472 |
| EBITDA | -133 | -234 | 591 | 949 | 373 | 1.093 | 1.048 | 983 | 1.019 | 1.631 | 1.084 | 421 | 658 | 1.068 |
| Depreciation & amort. | -194 | -243 | -217 | -320 | -297 | -317 | -332 | -302 | -350 | -493 | -602 | -6 | -0 | -5 |
| EBIT | -327 | -477 | 374 | 630 | 76 | 776 | 716 | 680 | 669 | 1.138 | 483 | 415 | 658 | 1.063 |
| Net financials | -60 | -57 | -59 | -41 | -41 | 9 | -26 | -19 | -60 | -22 | -42 | -30 | -41 | -51 |
| Profit before tax | -271 | -422 | 315 | 589 | 35 | 785 | 690 | 661 | 610 | 1.116 | 440 | 385 | 617 | 1.012 |
| Tax | -67 | -107 | 81 | 147 | 16 | 176 | 154 | 149 | 92 | 262 | 116 | 90 | 140 | 225 |
| Net profit | -204 | -316 | 234 | 442 | 19 | 609 | 536 | 512 | 518 | 854 | 325 | 295 | 477 | 787 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.713 | 1.883 | 2.388 | 2.530 | 2.026 | 2.859 | 2.585 | 2.730 | 2.665 | 3.162 | 2.467 | 2.447 | 3.441 | 3.375 |
| Equity | 659 | 824 | 859 | 1.071 | 690 | 1.300 | 1.235 | 1.217 | 1.235 | 1.589 | 1.114 | 1.084 | 1.262 | 1.599 |
| Long-term debt | -141 | -88 | 47 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | -914 | -970 | 1.482 | 1.459 | 1.336 | 1.560 | 1.350 | 1.513 | 1.430 | 1.573 | 1.353 | 1.363 | 2.179 | 1.776 |
| Total debt | -1.055 | -1.058 | 1.529 | 1.459 | 1.336 | 1.560 | 1.350 | 1.513 | 1.430 | 1.573 | 1.353 | 1.363 | 2.179 | 1.776 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PG Management | Management | 2004 | — | — |
KV | Audit | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2010 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Dialux Holding ApS | Company | 100.0% | 100.0% | 2019 |
NIRAVS HOLDING ApS | Company | 10.0% | 10.0% | 2010 |
HANDEST HOLDING ApS | Company | 33.3% | 33.3% | 2005 |
GLARMBÆK HOLDING ApS | Company | 33.3% | 33.3% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Peder Glarmbæk | Management | 0 companies |
| Klaus Viborg Pedersen | Audit | 0 companies |
| Kent Meldhede Rasmussen | Board of Directors | 0 companies |
| Henrik Hartmann Handest | Board of Directors | 0 companies |
| Niels Ravnsgaard Skaarup | Board of Directors | 0 companies |