| Revenue | DKK 279K | -99% |
| EBITDA | DKK 198K | -99% |
| Net profit | DKK 265K | -98% |
| Total assets | DKK 5M | -91% |
| Equity | DKK 4,1M | -85% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 21.948 | 21.506 | 20.299 | 23.085 | 23.895 | 26.711 | 26.703 | 26.025 | 25.152 | 24.954 | 25.377 | 42.354 | 279 |
| Staff expenses | -15.409 | -15.229 | -15.628 | -15.701 | -15.701 | -17.837 | -18.603 | -20.708 | -19.518 | -18.660 | -19.211 | -21.612 | -82 |
| EBITDA | 5.837 | 5.548 | 3.928 | 7.384 | 7.002 | 8.873 | 8.100 | 5.317 | 5.634 | 6.294 | 6.166 | 20.742 | 198 |
| Depreciation & amort. | -0 | -0 | -0 | -801 | -469 | -559 | -505 | -525 | -806 | -854 | -842 | -842 | -0 |
| EBIT | 5.837 | 5.548 | 3.928 | 6.583 | 6.533 | 8.314 | 7.595 | 4.792 | 4.828 | 5.440 | 5.324 | 19.900 | 198 |
| Net financials | -0 | -60 | -194 | -211 | -196 | -378 | -345 | -303 | -453 | -388 | -335 | -527 | 157 |
| Profit before tax | 5.836 | 5.488 | 3.734 | 6.373 | 6.337 | 7.936 | 7.250 | 4.489 | 4.375 | 5.051 | 4.989 | 19.373 | 355 |
| Tax | 1.461 | 1.370 | 910 | 1.495 | 1.396 | 1.749 | 1.595 | 996 | 968 | 1.110 | 1.097 | 4.262 | 90 |
| Net profit | 4.376 | 4.118 | 2.824 | 4.878 | 4.941 | 6.187 | 5.655 | 3.494 | 3.406 | 3.941 | 3.892 | 15.111 | 265 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 13.370 | 11.835 | 30.391 | 31.459 | 36.024 | 43.225 | 39.260 | 45.873 | 42.559 | 31.264 | 43.717 | 54.878 | 5.021 |
| Equity | — | 13.103 | 11.928 | 14.006 | 14.097 | 15.333 | 16.489 | 14.482 | 14.888 | 14.829 | 15.222 | 26.832 | 4.097 |
| Long-term debt | 0 | 5.000 | 3.750 | 3.250 | 3.750 | 3.750 | 3.250 | 4.491 | 6.142 | 412 | 277 | 0 | 0 |
| Short-term debt | 7.831 | 12.567 | 14.579 | 13.460 | 17.813 | 23.939 | 19.336 | 26.610 | 21.214 | 15.735 | 27.956 | 27.867 | 924 |
| Total debt | 7.831 | 17.567 | 18.463 | 17.453 | 21.563 | 27.689 | 22.586 | 31.101 | 27.356 | 16.147 | 28.233 | 27.867 | 924 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PE Management | Management | 2005 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2014 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
PLAM 1 ApS | Company | 33.3% | 33.3% | 2023 |
MS FÆRCH ApS | Company | 20.0% | 20.0% | 2019 |
LJS HOLDING DJURSLAND ApS | Company | 20.0% | 20.0% | 2021 |
C. J. G. Holding ApS | Company | 10.0% | 10.0% | 2021 |
HESSELØ HOLDING ApS | Company | 15.0% | 15.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Eriksen | Management | 0 companies |
| Lars-Jørgen Skipper | Chairman | 0 companies |
| Lars Hesselø | Board of Directors | 0 companies |
| Knud Erik Petersen | Board of Directors | 0 companies |
| Martin Munk Færch | Board of Directors | 0 companies |
| Tom Hjorth Honoré | Board of Directors | 0 companies |
| Claus-Jørgen Gadegaard Johannesen | Board of Directors | 0 companies |