| Revenue | DKK 1,6M | +20% |
| EBITDA | DKK 521K | +250% |
| Net profit | DKK 424K | +157% |
| Total assets | DKK 2,1M | +4% |
| Equity | DKK 1,7M | -4% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.491 | -1.420 | 1.276 | 919 | 1.226 | 1.252 | 1.168 | 1.339 | 647 | 947 | 1.963 | 1.098 | 1.329 | 1.591 |
| Staff expenses | -1.336 | -1.251 | -1.016 | -789 | -993 | -1.230 | -1.337 | -1.083 | -753 | -987 | -1.163 | -1.076 | -1.180 | -1.070 |
| EBITDA | 155 | -155 | 260 | 130 | 233 | 22 | -169 | 257 | -106 | -41 | 800 | 22 | 149 | 521 |
| Depreciation & amort. | -27 | -7 | -12 | -8 | -10 | -7 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 128 | -162 | 248 | 122 | 223 | 15 | -169 | 257 | -106 | -41 | 800 | 22 | 149 | 521 |
| Net financials | 10 | 0 | 0 | 0 | 33 | 23 | 26 | 33 | 7 | 36 | 41 | 162 | 60 | 23 |
| Profit before tax | 137 | -171 | 259 | 140 | 256 | 37 | -143 | 290 | -99 | -5 | 840 | 183 | 209 | 544 |
| Tax | 39 | -67 | 58 | 21 | 62 | 12 | -32 | 65 | -0 | 0 | 163 | 41 | 44 | 121 |
| Net profit | 98 | -104 | 200 | 118 | 194 | 25 | -111 | 225 | -99 | -5 | 678 | 142 | 165 | 424 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 921 | 934 | 1.049 | 1.033 | 1.139 | 1.275 | 1.230 | 1.343 | 866 | 1.198 | 2.018 | 1.970 | 2.072 | 2.149 |
| Equity | 104 | 208 | 408 | 526 | 720 | 745 | 634 | 859 | 760 | 755 | 1.433 | 1.575 | 1.739 | 1.663 |
| Long-term debt | 0 | -62 | 56 | 20 | 64 | 11 | 0 | 0 | 0 | 140 | 163 | 43 | 44 | 120 |
| Short-term debt | 817 | -665 | 585 | 486 | 355 | 518 | 595 | 484 | 105 | 302 | 423 | 352 | 288 | 366 |
| Total debt | 817 | -726 | 641 | 507 | 419 | 529 | 595 | 484 | 105 | 442 | 585 | 395 | 333 | 486 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PK Management | Management | 2005 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
NIRAM ApS | Company | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Palle Knarkegaard Sefeld | Management | 0 companies |