| Revenue | DKK 1,3M | -63% |
| EBITDA | DKK 703K | -47% |
| Net profit | DKK 1M | +2% |
| Total assets | DKK 10M | +5% |
| Equity | DKK 7,3M | +4% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 664 | 6.327 | 2.964 | 9.011 | 8.110 | 1.654 | 1.886 | 4.925 | 2.156 | 4.413 | 5.157 | 3.603 | 1.339 |
| Staff expenses | -0 | -200 | -431 | -1.409 | -1.375 | -1.496 | -1.887 | -2.325 | -1.866 | -2.135 | -2.717 | -2.268 | -636 |
| EBITDA | 307 | 485 | 590 | -77 | 161 | 158 | -1 | 2.600 | 290 | 2.261 | 2.340 | 1.330 | 703 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -3 | -58 | -74 | -87 | -117 | -83 | -38 |
| EBIT | 307 | 485 | 590 | -77 | 161 | 158 | -4 | 2.542 | 215 | 2.174 | 2.224 | 1.247 | 665 |
| Net financials | -28 | -51 | 99 | 14 | -124 | -89 | -38 | -29 | -28 | -48 | 133 | 60 | 543 |
| Profit before tax | 279 | 433 | 688 | -63 | 37 | 110 | -41 | 2.513 | 187 | 2.125 | 2.357 | 1.307 | 1.208 |
| Tax | 76 | 126 | 147 | -0 | -0 | 58 | 2 | 553 | 27 | 481 | 496 | 297 | 182 |
| Net profit | 203 | 307 | 542 | -63 | 37 | 53 | -43 | 1.959 | 160 | 1.645 | 1.861 | 1.010 | 1.026 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.332 | 3.729 | 3.689 | 4.789 | 3.481 | 2.515 | 4.224 | 9.853 | 12.560 | 10.021 | 9.425 | 9.609 | 10.048 |
| Equity | 919 | 1.226 | 1.767 | 1.704 | 1.691 | 1.743 | 1.647 | 3.553 | 3.657 | 5.246 | 7.050 | 7.060 | 7.336 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 414 | 2.504 | 1.922 | 3.084 | 1.790 | 772 | 2.576 | 6.300 | 8.902 | 4.775 | 2.372 | 2.549 | 2.712 |
| Total debt | 414 | 2.504 | 1.922 | 3.084 | 1.790 | 772 | 2.576 | 6.300 | 8.902 | 4.775 | 2.372 | 2.549 | 2.712 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FP Management | Management | 2007 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Panduro Bryst Holding ApS | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Frank Panduro | Management | 0 companies |