| Revenue | DKK 130K | +3% |
| EBITDA | DKK 130K | +3% |
| Net profit | DKK -20K | -171% |
| Total assets | DKK 434K | +8% |
| Equity | DKK 56K | -35% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 86 | 36 | -148 | -24 | -77 | 210 | 525 | 361 | -143 | 170 | 62 | 126 | 130 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -56 | -38 | -36 | -9 | -32 | -0 | -0 | -0 |
| EBITDA | 86 | -60 | -218 | -119 | -77 | 153 | 488 | 325 | -152 | 138 | 62 | 126 | 130 |
| Depreciation & amort. | -94 | -0 | -0 | -0 | 90 | -92 | -103 | -78 | -76 | -94 | -93 | -88 | -117 |
| EBIT | -7 | -60 | -218 | -119 | -167 | 61 | 385 | 247 | -228 | 45 | -32 | 38 | 13 |
| Net financials | -32 | -30 | -19 | -4 | -6 | -17 | -25 | -23 | -22 | -14 | -11 | -6 | -17 |
| Profit before tax | -40 | -90 | -237 | -123 | -173 | 44 | 360 | 225 | -249 | 31 | -43 | 31 | -4 |
| Tax | -0 | -11 | -0 | -0 | -0 | -0 | 122 | -28 | -0 | -0 | 7 | 3 | 16 |
| Net profit | -40 | -79 | -237 | -123 | -173 | 44 | 238 | 253 | -249 | 31 | -50 | 28 | -20 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.004 | 987 | 989 | 901 | 840 | 1.041 | 1.200 | 1.120 | 755 | 996 | 495 | 402 | 434 |
| Equity | 186 | 275 | 37 | -35 | -208 | -165 | 74 | 327 | 77 | 108 | 58 | 86 | 56 |
| Long-term debt | 408 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 410 | 712 | 952 | 936 | 1.048 | 1.205 | 1.126 | 794 | 677 | 888 | 437 | 316 | 379 |
| Total debt | 818 | 712 | 952 | 936 | 1.048 | 1.205 | 1.126 | 794 | 677 | 888 | 437 | 316 | 379 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PL Management | Management | 2010 | — | — |
DH Management | Management | 2024 | — | — |
JD Management | Management | 2006 | — | — |
AP Founder | Founder | 2006 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.3% | 33.3% | 2024 | |
Joseem ApS | Company | 33.3% | 33.3% | 2025 |
EMIBA ApS | Company | 33.3% | 33.3% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Per Larsen | Management | 0 companies |
| Dennis Hein Lauritzen | Management | 0 companies |
| Jannik Due | Management | 0 companies |
| August Peter Janek Gantzler | Founder | 0 companies |
| Anna Susanne Hansen | Board of Directors | 0 companies |
| Ilse Merete Jensen | Board of Directors | 0 companies |