| Revenue | DKK -37K | -4% |
| EBITDA | DKK -157K | +1% |
| Net profit | DKK -74K | +38% |
| Total assets | DKK 239K | -45% |
| Equity | DKK 223K | -25% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 779 | 300 | 551 | 663 | 50 | 830 | -67 | 1.932 | 796 | -69 | 322 | -46 | -38 | -37 |
| Staff expenses | -194 | -209 | -268 | -304 | -263 | -183 | -186 | -185 | -246 | -246 | -160 | -120 | -120 | -120 |
| EBITDA | 264 | -197 | 59 | 169 | -311 | 369 | -253 | 1.747 | 551 | -315 | 162 | -166 | -158 | -157 |
| Depreciation & amort. | -0 | -7 | -7 | -7 | -0 | -12 | -12 | -12 | -0 | -0 | -8 | -8 | -8 | -0 |
| EBIT | 264 | -204 | 52 | 162 | -311 | 357 | -265 | 1.735 | 551 | -315 | 154 | -174 | -166 | -157 |
| Net financials | -30 | 32 | 17 | 51 | 14 | -83 | 7 | -1 | 47 | 18 | 7 | 35 | 16 | 19 |
| Profit before tax | 233 | -65 | 69 | 214 | -297 | 274 | -258 | 1.733 | 597 | -296 | 161 | -139 | -150 | -138 |
| Tax | 60 | 53 | 13 | 44 | -0 | -0 | -0 | 270 | 131 | -0 | -0 | -7 | -31 | -64 |
| Net profit | 173 | -119 | 56 | 170 | -297 | 274 | -258 | 1.463 | 466 | -296 | 161 | -131 | -119 | -74 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 450 | 262 | 283 | 419 | 232 | 439 | 77 | 2.521 | 837 | 446 | 704 | 577 | 432 | 239 |
| Equity | -173 | 109 | 165 | 335 | 37 | 311 | 53 | 1.517 | 682 | 386 | 547 | 416 | 297 | 223 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 623 | 153 | 118 | 84 | 195 | 128 | 23 | 1.004 | 155 | 60 | 157 | 161 | 135 | 16 |
| Total debt | 623 | 153 | 118 | 84 | 195 | 128 | 23 | 1.004 | 155 | 60 | 157 | 161 | 135 | 16 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PL Management | Management | 2008 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Dorvil Michelsen Invest ApS | Company | 100.0% | 100.0% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Lindvig Michelsen | Management | 0 companies |