| Revenue | DKK 8,4M | +25% |
| EBITDA | DKK 2,8M | +23% |
| Net profit | DKK 129K | +1371% |
| Total assets | DKK 21,7M | -14% |
| Equity | DKK 9,5M | +1% |
| Employees | 10 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 40 | 683 | 3.169 | 3.476 | 14.868 | 10.304 | 3.303 | 2.995 | 3.845 | 6.535 | 7.076 | 6.760 | 8.448 |
| Staff expenses | -0 | -0 | -450 | -1.388 | -1.409 | -2.859 | -2.118 | -2.032 | -2.882 | -5.318 | -5.334 | -4.465 | -5.619 |
| EBITDA | 146 | 683 | 2.719 | 2.089 | 13.460 | 7.445 | 1.186 | 963 | 963 | 1.216 | 1.742 | 2.295 | 2.828 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -55 | -0 | -441 | -667 | -792 | -908 | -1.258 | -1.443 | -1.805 |
| EBIT | 146 | 683 | 2.719 | 2.089 | 13.405 | 7.445 | 745 | 296 | 171 | 308 | 483 | 852 | 1.023 |
| Net financials | -259 | -418 | 98 | 83 | 298 | 60 | -224 | -49 | -81 | -2 | -304 | -832 | -845 |
| Profit before tax | -113 | 265 | 2.817 | 2.171 | 13.703 | 7.505 | 521 | 247 | 90 | 306 | 179 | 20 | 178 |
| Tax | 53 | 77 | 1.135 | 835 | 3.020 | 1.655 | 125 | 60 | 27 | 319 | 48 | 11 | 50 |
| Net profit | -166 | 189 | 1.682 | 1.336 | 10.683 | 5.849 | 396 | 187 | 63 | -13 | 132 | 9 | 129 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 26.208 | 29.941 | 13.325 | 15.790 | 49.615 | 61.010 | 34.891 | 31.760 | 13.292 | 28.198 | 48.354 | 25.108 | 21.667 |
| Equity | 50 | 238 | 10.726 | 12.062 | 22.745 | 8.594 | 8.991 | 9.177 | 9.240 | 9.227 | 9.359 | 9.368 | 9.496 |
| Long-term debt | 25.270 | 25.644 | 900 | 916 | 944 | 953 | 962 | 972 | 982 | 992 | 1.002 | 1.041 | 0 |
| Short-term debt | 888 | 4.059 | 1.699 | 2.813 | 25.926 | 51.463 | 24.881 | 21.437 | 2.786 | 17.768 | 37.623 | 14.143 | 11.875 |
| Total debt | 26.159 | 29.703 | 2.600 | 3.729 | 26.870 | 52.416 | 25.843 | 22.518 | 3.985 | 18.760 | 38.625 | 15.184 | 11.875 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PS Management | Management | 2008 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
PSD ApS | Company | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Soldbro Dubin | Management | 0 companies |