| Revenue | DKK 1,9M | -15% |
| EBITDA | DKK 613K | -30% |
| Net profit | DKK 450K | -15% |
| Total assets | DKK 3,6M | +60% |
| Equity | DKK 1,6M | +41% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.923 | 1.660 | 1.877 | 1.769 | 2.335 | 2.579 | 1.655 | 1.672 | 1.784 | 2.274 | 1.934 |
| Staff expenses | -1.241 | -1.177 | -1.191 | -1.240 | -1.725 | -1.438 | -1.359 | -1.397 | -1.326 | -1.399 | -1.321 |
| EBITDA | 681 | 483 | 686 | 529 | 609 | 1.140 | 296 | 275 | 458 | 875 | 613 |
| Depreciation & amort. | -336 | -174 | -26 | -15 | -43 | -61 | -62 | -69 | -107 | -229 | -200 |
| EBIT | 345 | 309 | 660 | 514 | 566 | 1.080 | 234 | 206 | 351 | 646 | 413 |
| Net financials | -33 | -52 | -51 | -41 | -66 | -154 | -32 | 10 | 1 | 30 | 164 |
| Profit before tax | 312 | 257 | 608 | 473 | 500 | 925 | 202 | 216 | 352 | 676 | 577 |
| Tax | 78 | 64 | 149 | 111 | 110 | 204 | 44 | 48 | 77 | 149 | 127 |
| Net profit | 234 | 193 | 460 | 362 | 390 | 722 | 157 | 168 | 275 | 527 | 450 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.546 | 1.161 | 1.150 | 1.386 | 1.755 | 1.595 | 1.891 | 1.610 | 3.170 | 2.266 | 3.626 |
| Equity | 384 | 327 | 586 | 488 | 518 | 850 | 287 | 305 | 580 | 1.108 | 1.558 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.159 | 835 | 563 | 894 | 1.231 | 741 | 1.601 | 1.303 | 2.552 | 1.125 | 2.024 |
| Total debt | 1.159 | 835 | 563 | 894 | 1.231 | 741 | 1.601 | 1.303 | 2.552 | 1.125 | 2.024 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PU Management | Management | 2008 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SAMSØE & SAMSØE HOLDING A/S | Company | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Per Ulrik Andersen | Management | 0 companies |