| Revenue | DKK 8,2M | +1% |
| EBITDA | DKK 7M | -5% |
| Net profit | DKK 6,9M | -5% |
| Total assets | DKK 267,8M | +4% |
| Equity | DKK 256,4M | +3% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.897 | 4.617 | 6.733 | 6.901 | 8.341 | 9.419 | 6.686 | 6.757 | 7.188 | 7.345 | 4.124 | 7.623 | 8.119 | 8.220 |
| Staff expenses | -0 | -80 | -149 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 6.126 | 8.521 | 4.845 | 12.696 | 16.629 | 35.911 | 21.978 | 7.494 | 28.885 | 43.863 | -25.996 | -26.422 | 7.352 | 6.997 |
| Depreciation & amort. | -56 | -0 | -0 | -62 | -62 | -41 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 6.070 | 8.521 | 4.845 | 12.634 | 16.567 | 35.870 | 21.978 | 7.494 | 28.885 | 43.863 | -25.996 | -26.422 | 7.352 | 6.997 |
| Net financials | -1.486 | -1.541 | -2.072 | -2.466 | 4.788 | 2.177 | 6.989 | -776 | 21.024 | 18.396 | -11.742 | -29.511 | 4.082 | 4.149 |
| Profit before tax | 4.584 | 6.980 | 2.772 | 10.169 | 21.355 | 33.051 | 21.299 | 7.142 | 28.893 | 43.816 | -26.049 | -26.475 | 7.262 | 6.933 |
| Tax | 1.092 | 1.100 | 599 | 2.343 | 2.883 | 2.267 | 2.834 | 1.668 | -12.867 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 3.492 | 5.880 | 2.173 | 7.825 | 18.472 | 30.784 | 18.465 | 5.473 | 41.761 | 43.816 | -26.049 | -26.475 | 7.262 | 6.933 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 50.777 | 82.170 | 87.576 | 132.140 | 151.542 | 260.425 | 222.716 | 229.702 | 274.475 | 310.738 | 281.327 | 251.334 | 256.892 | 267.798 |
| Equity | 14.084 | 19.964 | 22.138 | 29.963 | 48.435 | 186.208 | 204.673 | 210.146 | 268.907 | 302.723 | 274.674 | 245.199 | 249.461 | 256.394 |
| Long-term debt | 32.071 | 56.639 | 58.880 | 91.868 | 90.576 | 0 | 175 | 111 | 111 | 1.357 | 1.158 | 1.041 | 918 | 786 |
| Short-term debt | 1.385 | 2.201 | 2.843 | 5.316 | 4.815 | 64.595 | 5.982 | 6.577 | 5.457 | 6.658 | 5.495 | 5.093 | 6.513 | 10.618 |
| Total debt | 33.456 | 58.840 | 61.722 | 97.184 | 95.392 | 64.595 | 6.156 | 6.688 | 5.568 | 8.015 | 6.653 | 6.135 | 7.431 | 11.404 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HC Management | Management | 2011 | — | — |
PA Management | Management | 2006 | — | — |
MH Management | Management | 2017 | — | — |
NC Management | Management | 2006 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2023 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2017 | — | — | |
| Chairman | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
PFA DK Boliger Lav A/S | Company | 100.0% | 100.0% | 2017 |
HC HOLDING AF 22. APRIL 2010 ApS | Company | 50.0% | 100.0% | 2011 |
PAX HOLDING ApS | Company | 50.0% | 0.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Cederholm | Management | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |
| Michael Hansen | Management | 0 companies |
| Niels Cederholm | Management | 0 companies |
| Peter Kenneth Morgan | Chairman | 0 companies |
| Mikael Arne Fogemann | Board of Directors | 0 companies |
| Vibeke Bodi | Board of Directors | 0 companies |
| Michael Bruhn | Chairman | 0 companies |