| Revenue | DKK 0 | — |
| EBITDA | DKK -374K | +18% |
| Net profit | DKK 5,8M | -78% |
| Total assets | DKK 306,3M | -5% |
| Equity | DKK 267,2M | -2% |
| Employees | — | — |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | -69 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | — | — | — | — | — | — | 8.286 | 7.664 | 13.604 | 0 | -66 | -200 | -1.457 | -46 | -239 | -367 | -456 | -374 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -420 | -420 | -420 | -400 | -509 | -508 | -508 | -900 | -1.440 | -1.440 | -0 | -0 |
| EBIT | — | — | — | — | — | — | 7.866 | 7.244 | 13.184 | -400 | -575 | -708 | -1.966 | -946 | -1.678 | -1.807 | -456 | -374 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 8.387 | 7.861 | 328 | 13.164 | 8.883 | 8.418 | 30.117 | 16.300 | 38.416 | 106.425 | 26.701 | 5.832 |
| Profit before tax | — | — | — | — | — | — | 7.898 | 7.441 | 13.512 | 12.764 | 8.308 | 7.710 | 28.152 | 15.354 | 36.738 | 104.617 | 26.245 | 5.458 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | 1 | 48 | 78 | -18 | -94 | -373 | -327 | -30 | 58 | -190 | -226 | -313 |
| Net profit | — | — | — | — | — | — | 7.897 | 7.392 | 13.434 | 12.781 | 8.402 | 8.083 | 28.479 | 15.384 | 36.679 | 104.807 | 26.471 | 5.771 |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 0 | 0 | 78.705 | 73.287 | 110.692 | 150.419 | 166.674 | 189.697 | 227.489 | 239.644 | 276.890 | 379.921 | 322.487 | 306.275 |
| Equity | — | — | — | — | — | — | 52.428 | 58.938 | 88.963 | 101.745 | 108.034 | 115.092 | 141.571 | 154.955 | 182.173 | 271.981 | 273.452 | 267.194 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 350 | 350 | 1.407 | 12.615 | 43.775 | 72.073 | 76.082 | 75.019 | 91.050 | 96.948 | 37.718 | 38.396 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 26.278 | 14.348 | 21.728 | 36.060 | 14.865 | 2.532 | 9.835 | 9.669 | 3.666 | 10.992 | 11.318 | 685 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 26.278 | 14.348 | 21.728 | 48.675 | 58.640 | 74.605 | 85.917 | 84.688 | 94.716 | 107.940 | 49.036 | 39.081 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PS Management | Management | 2006 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MSF HOLDING ApS | Company | 50.0% | 50.0% | 2006 |
SELCK HOLDING ApS | Company | 50.0% | 50.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Selck | Management | 0 companies |
| Martin Scheel Frykmann | Board of Directors | 0 companies |
| Søren Henrik Thestrup Poulsen | Board of Directors | 0 companies |
| Nikolaj Ramby Henriksen | Board of Directors | 0 companies |
| Henrik Engel Eichen | Board of Directors | 0 companies |
| Finn Jørgensen | Board of Directors | 0 companies |
| Jesper Abildskov Blom | Board of Directors | 0 companies |