| Revenue | DKK 1,6M | -7% |
| EBITDA | DKK 384K | -42% |
| Net profit | DKK 249K | -45% |
| Total assets | DKK 2,4M | +10% |
| Equity | DKK 836K | +42% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.827 | 1.622 | 1.860 | 2.315 | 2.543 | 2.215 | 1.731 | 1.812 | 1.005 | 1.766 | 1.637 |
| Staff expenses | -1.216 | -1.397 | -1.458 | -1.613 | -1.811 | -1.510 | -1.453 | -1.472 | -1.458 | -1.107 | -1.253 |
| EBITDA | 610 | 226 | 402 | 703 | 733 | 705 | 278 | 340 | -453 | 660 | 384 |
| Depreciation & amort. | -69 | -288 | -312 | -292 | -298 | -266 | -55 | -26 | -54 | -64 | -52 |
| EBIT | 541 | -62 | 90 | 411 | 435 | 439 | 223 | 314 | -507 | 596 | 332 |
| Net financials | -45 | -84 | -96 | -88 | -81 | -233 | -49 | -24 | -29 | -15 | -14 |
| Profit before tax | 496 | -146 | -6 | 323 | 353 | 206 | 174 | 290 | -536 | 581 | 319 |
| Tax | 124 | -37 | -1 | 76 | 78 | 45 | 38 | 64 | -118 | 128 | 70 |
| Net profit | 372 | -109 | -5 | 247 | 276 | 161 | 135 | 226 | -418 | 453 | 249 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.067 | 2.886 | 2.627 | 2.621 | 2.202 | 2.325 | 2.402 | 2.943 | 2.283 | 2.227 | 2.443 |
| Equity | 517 | 128 | 123 | 370 | 405 | 296 | 271 | 352 | 134 | 587 | 836 |
| Long-term debt | 0 | 424 | 299 | 173 | 47 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.533 | 2.330 | 2.198 | 2.079 | 1.750 | 2.029 | 2.131 | 2.591 | 2.145 | 1.638 | 1.603 |
| Total debt | 1.533 | 2.754 | 2.497 | 2.252 | 1.797 | 2.029 | 2.131 | 2.591 | 2.145 | 1.638 | 1.603 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PU Management | Management | 2005 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SAMSØE & SAMSØE HOLDING A/S | Company | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Per Ulrik Andersen | Management | 0 companies |