| Revenue | DKK 11,9B | -12% |
| EBITDA | DKK 1B | +21% |
| Net profit | DKK 462M | +37% |
| Total assets | DKK 5,4B | -1% |
| Equity | DKK 3B | -1% |
| Employees | 2895 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 15.529.779 | 9.837.509 | 8.429.111 | 6.820.388 | 8.425.382 | 9.341.568 | 10.689.622 | 10.819.563 | 9.369.000 | 13.408.000 | 16.653.000 | 13.571.000 | 11.901.000 |
| Staff expenses | -769.368 | -0 | -0 | -0 | -0 | -741.961 | -770.411 | -789.505 | -786.000 | -808.000 | -831.000 | -842.000 | -908.000 |
| EBITDA | 77.938 | 32.376 | 73.945 | 157.000 | -27.750 | 379.614 | 435.880 | 477.935 | 874.000 | 835.000 | 761.000 | 838.000 | 1.011.000 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -252.085 | -244.061 | -273.646 | 277.000 | 289.000 | -303.000 | -321.000 | -347.000 |
| EBIT | 77.938 | 32.376 | 73.945 | 157.000 | -27.750 | 127.529 | 191.819 | 204.289 | 597.000 | 546.000 | 458.000 | 517.000 | 664.000 |
| Net financials | -46.600 | -31.861 | -38.569 | -265.563 | -39.333 | -18.976 | -13.753 | -18.862 | -16.000 | -62.000 | -25.000 | -66.000 | -23.000 |
| Profit before tax | 58.383 | 761 | 35.517 | -108.527 | -50.889 | 108.685 | 178.168 | 185.471 | 581.000 | 484.000 | 433.000 | 451.000 | 641.000 |
| Tax | 67.610 | 25.507 | -8.084 | 38.124 | -22.002 | 13.197 | 30.614 | 42.271 | 120.000 | 118.000 | 95.000 | 113.000 | 179.000 |
| Net profit | -9.227 | -24.746 | 43.601 | -146.651 | -28.887 | 95.488 | 147.554 | 143.200 | 461.000 | 366.000 | 338.000 | 338.000 | 462.000 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.757.819 | 3.581.770 | 3.414.256 | 4.416.563 | 4.499.553 | 5.813.985 | 6.547.285 | 7.839.413 | 9.353.000 | 5.906.000 | 5.501.000 | 5.510.000 | 5.449.000 |
| Equity | 1.077.656 | 799.481 | 843.082 | 2.626.233 | 2.091.244 | 2.186.731 | 2.334.285 | 2.477.485 | 2.938.000 | 2.404.000 | 2.742.000 | 2.981.000 | 2.965.000 |
| Long-term debt | 1.044.431 | 1.040.439 | 1.038.682 | 38.675 | 63.685 | 80.468 | 41.832 | 456.278 | 548.000 | 507.000 | 489.000 | 541.000 | 488.000 |
| Short-term debt | 1.371.402 | 1.445.916 | 1.253.906 | 1.490.707 | 1.991.999 | 3.197.550 | 3.836.360 | 4.561.615 | 5.428.000 | 2.535.000 | 1.832.000 | 1.541.000 | 1.553.000 |
| Total debt | 2.415.833 | 2.486.355 | 2.292.588 | 1.529.382 | 2.055.684 | 3.278.018 | 3.878.192 | 5.017.893 | 5.976.000 | 3.042.000 | 2.321.000 | 2.082.000 | 2.041.000 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PR Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2014 | — | — | |
| Chairman | 2024 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Rasmussen | Chief Executive Officer | 0 companies |
| Michael Sæderup Starcke | Board of Directors | 0 companies |
| Jørn Madsen | Chairman | 0 companies |
| Jeremy Leigh Knights | Board of Directors | 0 companies |
| Ciara Foxton | Board of Directors | 0 companies |
| Erika Viola Kristina Johansson | Board of Directors | 0 companies |