| Revenue | DKK -47K | -187% |
| EBITDA | DKK -47K | -187% |
| Net profit | DKK -432K | -479% |
| Total assets | DKK 10,6M | +4% |
| Equity | DKK -2,3M | -23% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.024 | 1.653 | 1.192 | 1.235 | -98 | -114 | -59 | -47 | -38 | -47 | 52 | 54 | -47 |
| Staff expenses | -809 | -1.992 | -1.527 | -1.540 | -200 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 215 | -339 | -335 | -305 | -298 | -114 | -59 | -47 | -38 | -47 | 52 | 54 | -47 |
| Depreciation & amort. | -169 | -169 | -0 | -0 | -0 | -1.089 | -0 | -0 | -0 | -0 | -102 | -102 | -102 |
| EBIT | 46 | -508 | -335 | -305 | -298 | -1.203 | -59 | -47 | -38 | -47 | -50 | -48 | -149 |
| Net financials | 3 | 268 | -34 | -255 | -5 | -0 | -5 | -4 | -4 | -2 | -93 | -47 | -405 |
| Profit before tax | 49 | -240 | -369 | -560 | -303 | -1.203 | -64 | -51 | -42 | -46 | -143 | -96 | -555 |
| Tax | 12 | -134 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -26 | -21 | -122 |
| Net profit | 37 | -106 | -369 | -560 | -303 | -1.203 | -64 | -51 | -42 | -46 | -117 | -75 | -432 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.132 | 3.601 | 4.355 | 5.003 | 1.310 | 3 | 0 | 2 | 0 | 7 | 9.771 | 10.154 | 10.581 |
| Equity | 1.093 | 987 | 617 | 58 | -245 | -1.448 | -1.512 | -1.563 | -1.605 | -1.651 | -1.767 | -1.842 | -2.274 |
| Long-term debt | 350 | 366 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.706 | 11.708 | 12.550 |
| Short-term debt | 1.019 | 2.644 | 3.737 | 4.946 | 1.555 | 1.451 | 1.512 | 1.565 | 1.605 | 1.658 | 9.721 | 126 | 99 |
| Total debt | 1.019 | 2.644 | 3.737 | 4.946 | 1.555 | 1.451 | 1.512 | 1.565 | 1.605 | 1.658 | 11.427 | 11.834 | 12.649 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KR Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
PR Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
CW Chief Executive Officer | Chief Executive Officer | 2008 | — | — |
PA Management | Management | 2006 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2006 | — | — | |
| Chairman | 2006 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2008 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SEALAND CAPITAL ApS | Company | 100.0% | 100.0% | 2025 |
PVS MANAGEMENT ApS | Company | 20.0% | 20.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Kim Ries Skovby | Chief Executive Officer | 0 companies |
| Peder Ries Borchert | Chief Executive Officer | 0 companies |
| Christian Walther Øyrabø | Chief Executive Officer | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |
| Anders Skarpnes Westberg | Board of Directors | 0 companies |
| Jørgen Herman Melchior | Chairman | 0 companies |
| Casper Bender Petersen | Board of Directors | 0 companies |
| Lone Annette Saul Stakemann | Board of Directors | 0 companies |
| Helle Thambo | Board of Directors | 0 companies |