| Revenue | DKK 8,8M | +19% |
| EBITDA | DKK 6,4M | +147% |
| Net profit | DKK 2,7M | +2061% |
| Total assets | DKK 248,7M | +8% |
| Equity | DKK 115,4M | +2% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.167 | 801 | 1.933 | 2.648 | 3.309 | 3.703 | 3.431 | 5.432 | 6.486 | 6.705 | 9.639 | 6.813 | 7.457 | 8.838 |
| Staff expenses | -0 | -0 | -58 | -363 | -409 | -64 | -287 | -533 | -1.216 | -1.367 | -1.300 | -1.478 | -1.138 | -1.416 |
| EBITDA | 838 | 5.308 | 1.851 | 2.365 | 17.005 | 13.090 | 8.051 | 16.122 | 17.145 | 32.750 | 17.485 | -9.395 | 2.605 | 6.421 |
| Depreciation & amort. | -127 | -0 | -0 | -0 | -0 | -29 | -335 | -152 | -324 | -293 | -254 | -254 | -173 | -396 |
| EBIT | 711 | 5.308 | 1.851 | 2.365 | 17.005 | 13.061 | 7.717 | 15.970 | 16.821 | 32.457 | 17.231 | -9.649 | 2.431 | 6.025 |
| Net financials | -281 | 5.734 | -544 | -566 | 6.990 | -806 | -883 | -1.589 | 25.096 | -739 | -1.070 | -1.718 | -2.600 | -2.570 |
| Profit before tax | 431 | 11.041 | 1.308 | 1.800 | 23.995 | 12.255 | 6.834 | 14.381 | 41.917 | 31.717 | 16.161 | -11.367 | -169 | 3.455 |
| Tax | 108 | 950 | 318 | 428 | 3.546 | 2.717 | 1.505 | 3.165 | 3.336 | 6.587 | 3.937 | -2.519 | -32 | 761 |
| Net profit | 323 | 10.091 | 990 | 1.372 | 20.449 | 9.539 | 5.329 | 11.216 | 38.580 | 25.130 | 12.224 | -8.848 | -137 | 2.694 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 12.646 | 37.740 | 50.871 | 51.319 | 86.047 | 110.672 | 137.835 | 170.773 | 204.437 | 236.232 | 254.036 | 225.253 | 229.799 | 248.739 |
| Equity | 3.573 | 13.759 | 14.749 | 16.121 | 36.597 | 46.136 | 51.465 | 62.681 | 101.261 | 126.391 | 138.614 | 112.888 | 112.750 | 115.444 |
| Long-term debt | 0 | 14.495 | 21.529 | 25.692 | 39.066 | 46.150 | 58.718 | 65.965 | 72.994 | 73.705 | 77.065 | 74.921 | 70.477 | 67.058 |
| Short-term debt | 7.733 | 7.200 | 12.207 | 6.998 | 4.671 | 10.307 | 18.112 | 29.886 | 14.218 | 13.974 | 13.306 | 18.837 | 28.468 | 48.046 |
| Total debt | 7.733 | 21.695 | 33.736 | 32.690 | 43.737 | 56.457 | 76.830 | 95.851 | 87.212 | 87.679 | 90.370 | 93.758 | 98.945 | 115.104 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PF Management | Management | 2005 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FRANDSEN HOLDING ApS | Company | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Frandsen | Management | 0 companies |