| Revenue | DKK 2M | +13% |
| EBITDA | DKK 2M | +13% |
| Net profit | DKK 1,1M | +23% |
| Total assets | DKK 9,5M | -4% |
| Equity | DKK 4,4M | +19% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.941 | 2.151 | 2.336 | 2.350 | 2.349 | 2.262 | 2.231 | 1.502 | 1.415 | 1.807 | 1.710 | 1.715 | 1.771 | 2.004 |
| Staff expenses | -0 | -0 | -0 | -0 | -150 | -150 | -150 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 1.696 | 1.882 | 1.993 | 2.029 | 1.823 | 1.883 | 1.886 | 1.502 | 1.415 | 1.807 | 1.710 | 1.715 | 1.771 | 2.004 |
| Depreciation & amort. | -456 | -456 | -456 | -456 | -456 | -456 | -456 | -456 | -469 | -469 | -469 | -469 | -477 | -477 |
| EBIT | 1.240 | 1.426 | 1.537 | 1.572 | 1.366 | 1.427 | 1.429 | 1.046 | 945 | 1.338 | 1.241 | 1.245 | 1.294 | 1.527 |
| Net financials | -930 | -1.012 | -1.141 | -1.073 | -1.045 | -1.082 | -2.395 | -248 | -225 | -199 | -323 | -201 | -159 | -126 |
| Profit before tax | 310 | 414 | 396 | 500 | 322 | 346 | -965 | 798 | 720 | 1.139 | 918 | 1.045 | 1.134 | 1.401 |
| Tax | 77 | 100 | 74 | 110 | 71 | 76 | -212 | 176 | 158 | 251 | 202 | 230 | 250 | 309 |
| Net profit | 233 | 314 | 323 | 390 | 251 | 269 | -753 | 623 | 562 | 888 | 716 | 815 | 885 | 1.092 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 15.032 | 14.606 | 14.428 | 14.042 | 13.705 | 12.782 | 12.474 | 11.348 | 10.943 | 10.688 | 10.119 | 9.908 | 9.855 | 9.494 |
| Equity | -1.868 | -1.183 | -1.033 | -514 | -403 | 452 | 1.355 | 1.977 | 2.539 | 3.278 | 2.344 | 3.009 | 3.693 | 4.385 |
| Long-term debt | 12.270 | 11.697 | 10.944 | 10.157 | 9.334 | 8.473 | 8.979 | 7.953 | 6.952 | 5.920 | 6.379 | 5.448 | 4.505 | 3.552 |
| Short-term debt | 4.630 | 4.092 | 4.517 | 4.399 | 4.774 | 3.856 | 2.141 | 1.418 | 1.413 | 1.453 | 1.361 | 1.418 | 1.609 | 1.512 |
| Total debt | 16.900 | 15.789 | 15.461 | 14.556 | 14.108 | 12.329 | 11.119 | 9.371 | 8.365 | 7.373 | 7.740 | 6.865 | 6.114 | 5.064 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PR Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
FF Management | Management | 2014 | — | — |
LR Management | Management | 2014 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
LARY HOLDING ApS | Company | 50.0% | 50.0% | 2022 |
Peras Board ApS | Company | 50.0% | 50.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Per Rasmus Rasmussen | Chief Executive Officer | 0 companies |
| Flemming Flindt Skov | Management | 0 companies |
| Lars Ryholl | Management | 0 companies |