| Revenue | DKK 5,3M | +29% |
| EBITDA | DKK 5,3M | +29% |
| Net profit | DKK 499K | +12% |
| Total assets | DKK 75,2M | +25% |
| Equity | DKK 3,9M | +15% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 61 | 1.198 | 932 | 1.449 | 804 | 2.041 | 2.064 | 1.348 | 1.474 | 2.791 | 3.815 | 4.089 | 5.289 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 61 | 1.198 | 1.616 | 1.449 | 804 | 2.041 | 2.064 | 1.348 | 1.474 | 2.791 | 3.815 | 4.089 | 5.279 |
| Depreciation & amort. | -7 | -12 | 342 | -0 | -79 | -206 | -268 | -6.230 | -579 | -707 | -1.090 | -1.352 | -1.704 |
| EBIT | 54 | 1.186 | 1.274 | 1.449 | 725 | 1.835 | 1.796 | -4.882 | 895 | 2.084 | 2.726 | 2.737 | 3.574 |
| Net financials | -8 | -40 | -65 | -179 | -240 | -330 | -367 | -458 | -640 | -1.528 | -621 | -2.030 | -2.893 |
| Profit before tax | 46 | 1.146 | 1.209 | 1.270 | 485 | 1.505 | 1.429 | -5.339 | 256 | 556 | 2.105 | 707 | 682 |
| Tax | 2 | 293 | 223 | 304 | 109 | 377 | 315 | -501 | 63 | 64 | 491 | 260 | 183 |
| Net profit | 44 | 853 | 986 | 966 | 376 | 1.128 | 1.114 | -4.839 | 193 | 492 | 1.614 | 447 | 499 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.146 | 2.477 | 6.768 | 9.337 | 12.061 | 15.721 | 16.717 | 14.332 | 18.397 | 22.751 | 39.315 | 60.149 | 75.197 |
| Equity | 27 | 880 | 1.866 | 2.862 | 3.238 | 4.366 | 5.480 | 642 | 835 | 1.327 | 2.941 | 3.388 | 3.887 |
| Long-term debt | 497 | 484 | 2.715 | 2.197 | 4.000 | 6.421 | 6.152 | 7.241 | 7.132 | 0 | 7.295 | 36.401 | 45.176 |
| Short-term debt | 621 | 818 | 1.669 | 3.654 | 4.200 | 4.359 | 4.516 | 6.414 | 10.351 | 21.336 | 29.028 | 20.290 | 26.024 |
| Total debt | 1.118 | 1.302 | 4.384 | 5.851 | 8.200 | 10.780 | 10.668 | 13.655 | 17.483 | 21.336 | 36.323 | 56.691 | 71.199 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KH Management | Management | 2006 | — | — |
PS Management | Management | 2020 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
P.S.HOLDING ApS | Company | 100.0% | 100.0% | 2020 |
| Individual | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Kent Hansen | Management | 0 companies |
| Per Schack | Management | 0 companies |