| Revenue | DKK 93K | +33% |
| EBITDA | DKK 93K | +33% |
| Net profit | DKK 23K | +142% |
| Total assets | DKK 1,5M | +2% |
| Equity | DKK 74K | +46% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 114 | -102 | 113 | 99 | 114 | 112 | 115 | 119 | 116 | 94 | 94 | 91 | 70 | 93 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 114 | -102 | 53 | 103 | 114 | 112 | 115 | 84 | 116 | 104 | 39 | 91 | 70 | 93 |
| Depreciation & amort. | -5 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -50 | -0 |
| EBIT | 109 | -102 | 53 | 103 | 114 | 112 | 115 | 84 | 116 | 104 | 39 | 91 | 20 | 93 |
| Net financials | -115 | -83 | -81 | -79 | -89 | -100 | -95 | -91 | -90 | -86 | -87 | -80 | -78 | -63 |
| Profit before tax | -5 | 13 | -18 | 24 | 25 | 11 | 20 | -7 | 27 | 19 | -48 | 11 | -57 | 30 |
| Tax | -8 | 16 | 5 | 17 | 6 | 2 | 4 | 6 | 6 | 2 | -2 | 2 | -2 | 7 |
| Net profit | 2 | -3 | -23 | 7 | 20 | 9 | 15 | -13 | 21 | 17 | -46 | 9 | -56 | 23 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.706 | 1.699 | 1.646 | 1.630 | 1.630 | 1.630 | 1.630 | 1.595 | 1.595 | 1.605 | 1.550 | 1.550 | 1.502 | 1.526 |
| Equity | 47 | 50 | 26 | 33 | 96 | 105 | 120 | 107 | 128 | 145 | 98 | 107 | 51 | 74 |
| Long-term debt | 1.134 | -1.116 | 1.074 | 1.022 | 931 | 881 | 829 | 777 | 722 | 663 | 603 | 1.331 | 1.343 | 1.370 |
| Short-term debt | 525 | -533 | 545 | 575 | 604 | 645 | 681 | 711 | 746 | 797 | 848 | 112 | 108 | 82 |
| Total debt | 1.659 | -1.649 | 1.619 | 1.597 | 1.534 | 1.525 | 1.510 | 1.488 | 1.467 | 1.460 | 1.452 | 1.443 | 1.451 | 1.452 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TS Management | Management | 2008 | — | — |
PI Management | Management | 2008 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
VIKA PK HOLDING ApS | Company | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Troels Schmidt | Management | 0 companies |
| Poul Ingvard Kvistgaard | Management | 0 companies |