| Revenue | DKK 2,7M | +6% |
| EBITDA | DKK 388K | +752% |
| Net profit | DKK 225K | +193% |
| Total assets | DKK 5,8M | +1% |
| Equity | DKK 4,3M | +5% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -3.714 | — | — | 2.258 | 2.409 | 1.880 | 2.123 | 2.564 | 3.144 | 3.651 | 3.413 | 2.526 | 2.676 |
| Staff expenses | -2.352 | -0 | -0 | -1.932 | -1.598 | -1.461 | -1.618 | -1.824 | -1.982 | -2.941 | -2.621 | -1.993 | -2.288 |
| EBITDA | -485 | 0 | 0 | 325 | 810 | 419 | 505 | 740 | 1.162 | 709 | 792 | -60 | 388 |
| Depreciation & amort. | -67 | -0 | -0 | -20 | -0 | -0 | -81 | -81 | -93 | -121 | -121 | -109 | -81 |
| EBIT | -552 | 0 | 0 | 305 | 810 | 419 | 424 | 659 | 1.069 | 588 | 671 | -169 | 307 |
| Net financials | -30 | 0 | 0 | 36 | 16 | -60 | -43 | -93 | -41 | -30 | 45 | 16 | 7 |
| Profit before tax | -574 | 0 | 0 | 341 | 826 | 359 | 381 | 566 | 1.028 | 558 | 716 | -153 | 314 |
| Tax | -149 | -0 | -0 | 83 | 186 | 79 | 104 | 145 | 249 | 144 | 188 | 88 | 89 |
| Net profit | -425 | 0 | 0 | 258 | 640 | 279 | 277 | 420 | 779 | 414 | 528 | -241 | 225 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.364 | 0 | 0 | 3.583 | 3.462 | 5.062 | 5.408 | 5.647 | 6.573 | 6.323 | 6.577 | 5.735 | 5.767 |
| Equity | 1.477 | 0 | 0 | 2.528 | 2.569 | 2.448 | 2.725 | 3.145 | 3.924 | 3.837 | 4.366 | 4.125 | 4.350 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 1.719 | 1.523 | 1.323 | 1.128 | 928 | 726 | 524 | 320 |
| Short-term debt | -887 | 0 | 0 | 1.055 | 894 | 895 | 1.160 | 1.178 | 1.522 | 1.558 | 1.485 | 1.086 | 1.098 |
| Total debt | -887 | 0 | 0 | 1.055 | 894 | 2.614 | 2.683 | 2.502 | 2.649 | 2.486 | 2.211 | 1.610 | 1.417 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PS Chief Executive Officer | Chief Executive Officer | 2006 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2006 | — | — | |
| Chairman | 2006 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SCHORLING HEMMINGSEN ApS | Company | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Per Schorling | Chief Executive Officer | 0 companies |
| Eva Annelise Hemmingsen | Board of Directors | 0 companies |
| Lisa Hemmingsen | Chairman | 0 companies |