| Revenue | DKK 721K | +14% |
| EBITDA | DKK 590K | +17% |
| Net profit | DKK 448K | +12% |
| Total assets | DKK 996K | +8% |
| Equity | DKK 717K | +22% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 338 | 313 | 298 | 343 | 615 | 542 | 711 | 1.072 | 1.183 | 939 | 958 | 635 | 721 |
| Staff expenses | -125 | -134 | -148 | -0 | -0 | -111 | -123 | -132 | -130 | -139 | -132 | -131 | -131 |
| EBITDA | -102 | -112 | -151 | 343 | 615 | 432 | 588 | 940 | 1.053 | 800 | 827 | 504 | 590 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -102 | -112 | -151 | 343 | 615 | 432 | 588 | 940 | 1.053 | 800 | 827 | 504 | 590 |
| Net financials | -23 | -21 | -13 | -132 | -131 | -1 | -1 | -2 | -4 | -6 | -3 | -1 | -1 |
| Profit before tax | -125 | -133 | -163 | 211 | 484 | 431 | 588 | 938 | 1.049 | 794 | 824 | 502 | 588 |
| Tax | -0 | -0 | -0 | -0 | -0 | 58 | 135 | 217 | 243 | 183 | 179 | 104 | 141 |
| Net profit | -125 | -133 | -163 | 211 | 484 | 373 | 452 | 720 | 805 | 611 | 645 | 398 | 448 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 73 | 63 | 40 | 48 | 13 | 193 | 396 | 625 | 848 | 818 | 801 | 925 | 996 |
| Equity | -552 | -685 | -848 | -638 | -154 | 82 | 123 | 295 | 416 | 416 | 473 | 589 | 717 |
| Long-term debt | 0 | 10 | 10 | 13 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 625 | 738 | 878 | 673 | 166 | 110 | 273 | 329 | 432 | 402 | 329 | 336 | 279 |
| Total debt | 625 | 748 | 888 | 686 | 167 | 111 | 273 | 329 | 432 | 402 | 329 | 336 | 279 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PN Management | Management | 2004 | — | — |
HE Management | Management | 2011 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Pia Nesgaard Abildsø | Management | 0 companies |
| Heidie Emelie Sofie Graversen | Management | 0 companies |