| Revenue | DKK 208K | +13% |
| EBITDA | DKK 208K | +13% |
| Net profit | DKK -964K | -1670% |
| Total assets | DKK 2,4M | -31% |
| Equity | DKK 113K | -89% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 63 | 85 | 124 | 106 | 57 | 207 | 205 | 223 | 302 | 208 | 69 | 184 | 208 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 63 | 85 | 124 | 106 | 57 | 207 | 205 | 223 | 302 | 208 | 69 | 184 | 208 |
| Depreciation & amort. | 15 | 15 | 21 | 22 | 22 | -22 | -22 | -22 | -22 | -22 | -22 | -22 | -1.028 |
| EBIT | 48 | 70 | 103 | 84 | 35 | 186 | 183 | 201 | 280 | 187 | 48 | 163 | -820 |
| Net financials | -70 | -53 | -56 | -68 | -82 | -99 | -89 | -52 | -46 | -40 | -36 | -84 | -94 |
| Profit before tax | -22 | 17 | 47 | 16 | -47 | 87 | 94 | 150 | 234 | 147 | 11 | 79 | -914 |
| Tax | -5 | 4 | 11 | 2 | -10 | 19 | 21 | 33 | 52 | 33 | 3 | 17 | 50 |
| Net profit | -16 | 13 | 36 | 15 | -37 | 68 | 73 | 117 | 183 | 114 | 8 | 61 | -964 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.345 | 3.330 | 3.534 | 3.550 | 3.535 | 3.516 | 3.486 | 3.467 | 3.553 | 3.503 | 3.422 | 3.391 | 2.356 |
| Equity | 426 | 439 | 476 | 490 | 453 | 521 | 594 | 711 | 893 | 1.007 | 1.016 | 1.077 | 113 |
| Long-term debt | 2.519 | 2.492 | 2.467 | 2.425 | 2.318 | 2.185 | 2.069 | 1.972 | 1.872 | 1.737 | 1.627 | 1.548 | 0 |
| Short-term debt | 398 | 393 | 584 | 631 | 764 | 808 | 822 | 784 | 787 | 758 | 779 | 766 | 2.242 |
| Total debt | 2.917 | 2.885 | 3.051 | 3.056 | 3.082 | 2.993 | 2.892 | 2.756 | 2.659 | 2.496 | 2.407 | 2.314 | 2.242 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PJ Management | Management | 2009 | — | — |
PS Management | Management | 2006 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2006 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
P. JOHANSSON HOLDING ApS | Company | 50.0% | 50.0% | 2009 |
P.S. THOMASBJERG HOLDING ApS | Company | 50.0% | 50.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Preben Johansson | Management | 0 companies |
| Peder Sørensen | Management | 0 companies |
| Kenneth Astorp | Board of Directors | 0 companies |