| Revenue | DKK 5,4M | +0% |
| EBITDA | DKK 4,6M | +0% |
| Net profit | DKK 1,9M | -81% |
| Total assets | DKK 119,6M | +0% |
| Equity | DKK 49,1M | +4% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.119 | 4.134 | 4.181 | 4.310 | 4.400 | 4.356 | 4.788 | 4.729 | 4.098 | 4.676 | 4.751 | 5.391 | 5.364 |
| Staff expenses | -503 | -743 | -834 | -949 | -794 | -827 | -413 | -364 | -436 | -738 | -739 | -793 | -769 |
| EBITDA | 3.329 | 3.193 | 3.049 | 3.046 | 5.253 | 6.402 | 4.375 | 4.365 | 3.662 | 21.507 | 3.903 | 4.598 | 4.595 |
| Depreciation & amort. | 45 | 23 | 25 | 25 | 25 | -5 | -0 | -0 | -0 | -30 | -60 | -0 | -0 |
| EBIT | 3.285 | 3.170 | 3.024 | 3.021 | 5.228 | 6.396 | 4.375 | 4.365 | 3.662 | 21.477 | 3.843 | 4.598 | 4.595 |
| Net financials | -2.631 | -2.308 | -2.205 | -2.278 | -2.132 | -2.178 | -1.598 | -3.216 | -939 | -877 | -917 | 7.743 | -2.208 |
| Profit before tax | 653 | 862 | 819 | 743 | 3.096 | 4.219 | 2.776 | 1.149 | 2.723 | 20.600 | 2.925 | 12.341 | 2.387 |
| Tax | 164 | -26 | 196 | 164 | 681 | 929 | 611 | 253 | 602 | 4.519 | 655 | 2.733 | 529 |
| Net profit | 490 | 888 | 623 | 579 | 2.415 | 3.290 | 2.165 | 897 | 2.121 | 16.081 | 2.270 | 9.607 | 1.858 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 91.877 | 92.458 | 92.298 | 92.256 | 94.154 | 95.623 | 94.606 | 95.471 | 98.115 | 116.380 | 117.924 | 119.126 | 119.582 |
| Equity | 2.226 | 4.772 | 4.171 | 5.382 | 8.178 | 12.360 | 15.402 | 17.182 | 19.303 | 35.383 | 37.653 | 47.261 | 49.119 |
| Long-term debt | 75.390 | 74.890 | 74.390 | 73.890 | 78.266 | 77.122 | 69.183 | 70.441 | 70.028 | 69.533 | 69.163 | 58.925 | 58.502 |
| Short-term debt | 13.103 | 11.112 | 12.158 | 11.063 | 5.000 | 2.625 | 6.416 | 4.081 | 4.950 | 3.706 | 3.305 | 4.955 | 3.907 |
| Total debt | 88.493 | 86.002 | 86.548 | 84.953 | 83.266 | 79.746 | 75.599 | 74.522 | 74.978 | 73.239 | 72.468 | 63.880 | 62.409 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PN Management | Management | 2018 | — | — |
EP Management | Management | 2004 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
CHRIS-INVEST A/S | Company | 100.0% | 100.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Peder Næsborg | Management | 0 companies |
| Erik Pedersen | Management | 0 companies |