| Revenue | DKK 175K | -70% |
| EBITDA | DKK -325K | +90% |
| Net profit | DKK -549K | +81% |
| Total assets | DKK 9,3M | -4% |
| Equity | DKK 996K | -36% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.024 | -1.090 | -829 | -481 | -345 | 417 | 762 | 642 | 867 | 790 | 803 | 588 | 175 |
| Staff expenses | -0 | -16 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 799 | -1.307 | -783 | -828 | -1.418 | 999 | 1.720 | 654 | 967 | 1.290 | -697 | -3.412 | -325 |
| Depreciation & amort. | -0 | -0 | -57 | -57 | -57 | -57 | -57 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 799 | -1.307 | -840 | -885 | -1.476 | 942 | 1.663 | 654 | 967 | 1.290 | -697 | -3.412 | -325 |
| Net financials | -395 | -237 | -205 | -159 | -171 | -155 | -158 | -177 | -137 | -135 | -134 | -318 | -378 |
| Profit before tax | 404 | -1.070 | -635 | -726 | -1.647 | 787 | 1.505 | 477 | 830 | 1.155 | -831 | -3.730 | -704 |
| Tax | 101 | -239 | -109 | -164 | -365 | 173 | 331 | 105 | 183 | 254 | -183 | -821 | -155 |
| Net profit | 303 | -831 | -526 | -562 | -1.282 | 614 | 1.174 | 372 | 647 | 901 | -648 | -2.909 | -549 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 12.468 | 13.614 | 13.623 | 14.201 | 12.279 | 13.131 | 14.170 | 14.013 | 14.177 | 14.849 | 13.209 | 9.684 | 9.294 |
| Equity | 1.639 | 2.470 | 2.928 | 3.490 | 2.195 | 2.809 | 3.582 | 3.754 | 4.202 | 5.103 | 4.454 | 1.545 | 996 |
| Long-term debt | 4.603 | 5.394 | 8.386 | 8.248 | 8.067 | 7.847 | 7.629 | 7.397 | 7.168 | 6.958 | 6.736 | 6.348 | 5.967 |
| Short-term debt | 5.911 | 5.296 | 1.875 | 1.931 | 1.883 | 2.220 | 2.501 | 2.398 | 2.318 | 2.205 | 1.796 | 1.791 | 2.332 |
| Total debt | 10.513 | 10.690 | 10.261 | 10.179 | 9.950 | 10.067 | 10.130 | 9.795 | 9.486 | 9.164 | 8.531 | 8.139 | 8.299 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JH Management | Management | 2005 | — | — |
OM Founder | Founder | 2005 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
PESI GROUP ApS | Company | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Jeppe Holmegaard Buksted | Management | 0 companies |
| Ole Meisner | Founder | 0 companies |