| Revenue | DKK 1,2M | +5% |
| EBITDA | DKK 1,4M | -57% |
| Net profit | DKK 935K | -60% |
| Total assets | DKK 18M | +0% |
| Equity | DKK 10,1M | +10% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 988 | 1.164 | 1.001 | 1.010 | 1.148 | 1.132 | 1.133 | 1.062 | 1.186 | 1.115 | 1.126 | 1.164 | 1.177 | 1.231 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 1.114 | 1.174 | 1.948 | 1.415 | 1.152 | 1.225 | 1.133 | 1.235 | 1.668 | 667 | 506 | 1.357 | 3.377 | 1.448 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 1.114 | 1.174 | 1.948 | 1.415 | 1.152 | 1.225 | 1.133 | 1.235 | 1.668 | 667 | 506 | 1.357 | 3.377 | 1.448 |
| Net financials | -941 | -931 | -736 | -543 | -447 | -370 | -367 | -296 | -104 | -111 | -170 | -447 | -367 | -249 |
| Profit before tax | 173 | 243 | 1.212 | 872 | 705 | 855 | 766 | 939 | 1.564 | 556 | 336 | 910 | 3.011 | 1.199 |
| Tax | 43 | 89 | 264 | 198 | 153 | 188 | 169 | 207 | 344 | 122 | 74 | 200 | 662 | 264 |
| Net profit | 130 | 154 | 948 | 674 | 552 | 667 | 597 | 732 | 1.220 | 433 | 262 | 710 | 2.348 | 935 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 21.938 | 19.974 | 18.863 | 17.267 | 17.270 | 17.363 | 17.398 | 17.545 | 18.193 | 18.233 | 18.325 | 15.520 | 18.031 | 17.998 |
| Equity | -894 | -413 | 313 | 1.131 | 1.778 | 2.628 | 3.358 | 4.192 | 5.412 | 5.846 | 6.108 | 6.818 | 9.167 | 10.102 |
| Long-term debt | 7.081 | 8.450 | 9.053 | 8.370 | 8.678 | 7.904 | 7.125 | 6.531 | 5.907 | 5.382 | 4.912 | 3.726 | 3.398 | 3.056 |
| Short-term debt | 15.751 | 11.937 | 9.386 | 7.519 | 6.564 | 6.555 | 6.633 | 6.494 | 6.434 | 6.657 | 7.089 | 4.671 | 4.672 | 3.993 |
| Total debt | 22.832 | 20.387 | 18.439 | 15.889 | 15.242 | 14.458 | 13.757 | 13.025 | 12.341 | 12.039 | 12.001 | 8.397 | 8.070 | 7.049 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PØ Management | Management | 2008 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ZUGGI HOLDING ApS | Company | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Palle Ørtoft | Management | 0 companies |