| Revenue | DKK 566K | -8% |
| EBITDA | DKK 566K | -8% |
| Net profit | DKK 163K | -6% |
| Total assets | DKK 1,3M | -13% |
| Equity | DKK 840K | +24% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 819 | 704 | 448 | 325 | 301 | 437 | 465 | 590 | 539 | 455 | 546 | 461 | 615 | 566 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 819 | 704 | 442 | 325 | 301 | 437 | 465 | 590 | 539 | 455 | 546 | 461 | 615 | 566 |
| Depreciation & amort. | -788 | -548 | -385 | -296 | -421 | -370 | -413 | -501 | -412 | -398 | -452 | -377 | -395 | -358 |
| EBIT | 31 | 155 | 57 | 28 | -120 | 67 | 52 | 89 | 127 | 57 | 93 | 84 | 220 | 208 |
| Net financials | -65 | -65 | -68 | -53 | -45 | -24 | -8 | -2 | -0 | 16 | 7 | -16 | 4 | 1 |
| Profit before tax | -34 | 90 | -11 | -25 | -165 | 43 | 44 | 87 | 127 | 74 | 100 | 68 | 224 | 208 |
| Tax | -8 | 35 | 9 | -4 | -26 | 8 | 6 | 5 | 28 | 9 | 21 | 15 | 50 | 45 |
| Net profit | -25 | 56 | -21 | -21 | -140 | 35 | 38 | 82 | 98 | 64 | 79 | 53 | 175 | 163 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.666 | 1.816 | 1.808 | 1.864 | 2.104 | 1.337 | 1.265 | 1.207 | 1.467 | 1.169 | 1.420 | 960 | 1.478 | 1.291 |
| Equity | 364 | 420 | 399 | 392 | 252 | 287 | 326 | 407 | 506 | 570 | 449 | 502 | 676 | 840 |
| Long-term debt | 1.250 | 1.250 | 1.250 | 1.250 | 1.250 | 0 | 0 | 0 | 36 | 15 | 36 | 9 | 59 | 36 |
| Short-term debt | 51 | 146 | 159 | 222 | 602 | 1.049 | 940 | 800 | 925 | 584 | 935 | 449 | 743 | 415 |
| Total debt | 1.301 | 1.396 | 1.409 | 1.472 | 1.852 | 1.049 | 940 | 800 | 961 | 599 | 971 | 458 | 802 | 452 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PJ Management | Management | 2008 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
DISCOVER INVEST HOLDING ApS | Company | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Peder Jørgensen | Management | 0 companies |