| Revenue | DKK 20K | -96% |
| EBITDA | DKK 20K | -96% |
| Net profit | DKK -81K | -120% |
| Total assets | DKK 3,1M | +43% |
| Equity | DKK 341K | -62% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 171 | 129 | 142 | 141 | 139 | 134 | 144 | 142 | 127 | 92 | 130 | 257 | 550 | 20 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 138 | 129 | 142 | 141 | 139 | 134 | 144 | 142 | 127 | 92 | 130 | 257 | 550 | 20 |
| Depreciation & amort. | -0 | -13 | -13 | -13 | -13 | -13 | -13 | -22 | -25 | -30 | -26 | -36 | -23 | -30 |
| EBIT | 138 | 116 | 129 | 128 | 126 | 121 | 131 | 121 | 102 | 63 | 104 | 221 | 526 | -10 |
| Net financials | -68 | -67 | -54 | -57 | -49 | -47 | -44 | -41 | -60 | -65 | -100 | -86 | -115 | -87 |
| Profit before tax | 70 | 48 | 75 | 71 | 78 | 74 | 87 | 79 | 41 | -2 | 4 | 135 | 411 | -97 |
| Tax | 17 | 15 | 22 | 19 | 20 | 19 | 22 | 20 | 12 | 3 | 6 | 38 | 9 | -16 |
| Net profit | 52 | 33 | 53 | 52 | 58 | 55 | 65 | 59 | 29 | -6 | -2 | 98 | 402 | -81 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.962 | 1.840 | 1.624 | 1.611 | 1.598 | 1.585 | 1.572 | 1.585 | 2.776 | 2.737 | 3.179 | 3.224 | 2.187 | 3.119 |
| Equity | 407 | 440 | 243 | 195 | 202 | 258 | 323 | 382 | 411 | 405 | 403 | 501 | 903 | 341 |
| Long-term debt | 0 | 1.068 | 1.009 | 1.086 | 1.027 | 968 | 910 | 851 | 1.993 | 1.944 | 2.232 | 2.177 | 1.199 | 951 |
| Short-term debt | 1.556 | 332 | 372 | 331 | 369 | 359 | 339 | 352 | 372 | 389 | 543 | 546 | 84 | 1.824 |
| Total debt | 1.556 | 1.400 | 1.381 | 1.416 | 1.396 | 1.327 | 1.249 | 1.203 | 2.365 | 2.332 | 2.776 | 2.723 | 1.284 | 2.774 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
RM Management | Management | 2012 | — | — |
CS Management | Management | 2006 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
PIIHL HOLDING ApS | Company | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Rasmus Midtiby Piihl | Management | 0 companies |
| Carlo Sandgaard Pedersen | Management | 0 companies |