| Revenue | DKK 12,9M | -31% |
| EBITDA | DKK -16,6M | -1118% |
| Net profit | DKK 166,9M | +1142% |
| Total assets | DKK 64,3M | -67% |
| Equity | DKK 49,5M | +134% |
| Employees | 4 | — |
| Item | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | 7.307 | 7.411 | 8.162 | 10.628 | 25.162 | 16.500 | 12.111 | 18.670 | 18.796 | 12.888 |
| Staff expenses | -0 | -0 | -0 | -0 | -7.481 | -7.028 | -7.160 | -10.877 | -17.721 | -11.409 | -6.919 | -9.869 | -9.762 | -13.566 |
| EBITDA | — | — | — | — | -3.263 | -3.028 | -416 | -7.017 | -10.347 | -226 | 432 | 502 | 1.633 | -16.629 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -6 | -10 | -1.353 | -2.840 | -3.325 | -3.086 |
| EBIT | — | — | — | — | -3.263 | -3.028 | -416 | -7.017 | -10.353 | -236 | -921 | -2.338 | -1.692 | -19.715 |
| Net financials | 0 | 0 | 0 | 0 | -12.926 | -1.088 | -30.698 | -46.882 | -211.620 | -47.861 | -86.078 | -48.828 | -14.335 | 195.603 |
| Profit before tax | — | — | — | — | -7.124 | -4.117 | -31.114 | -53.899 | -221.972 | -48.097 | -86.999 | -51.166 | -16.027 | 175.888 |
| Tax | -0 | -0 | -0 | -0 | -4.039 | -4.883 | -3.461 | -8.227 | -4.183 | 8 | -0 | -1.446 | -0 | 8.955 |
| Net profit | — | — | — | — | -3.085 | 2.301 | -27.653 | -45.672 | -217.789 | -48.105 | -86.999 | -49.720 | -16.027 | 166.933 |
| Item | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 452.632 | 460.852 | 530.364 | 545.181 | 421.297 | 328.342 | 253.894 | 220.707 | 197.714 | 64.321 |
| Equity | — | — | — | — | 197.870 | 181.178 | 152.082 | 106.128 | 55.749 | 10.457 | -78.213 | -130.223 | -143.587 | 49.499 |
| Long-term debt | 0 | 0 | 0 | 0 | 188.306 | 211.537 | 282.021 | 304.532 | 179.760 | 175.726 | 174.704 | 235.702 | 272 | 0 |
| Short-term debt | 0 | 0 | 0 | 0 | 66.456 | 68.137 | 96.261 | 134.521 | 185.789 | 142.159 | 157.403 | 115.228 | 341.029 | 14.822 |
| Total debt | 0 | 0 | 0 | 0 | 254.762 | 279.673 | 378.282 | 439.053 | 365.549 | 317.885 | 332.107 | 350.930 | 341.301 | 14.822 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
RL Management | Management | 2009 | — | — |
MA Management | Management | 2017 | — | — |
CV Management | Management | 2022 | — | — |
PD Management | Management | 2012 | — | — |
NB Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
AE Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
| Audit | 2009 | — | — | |
UF Management | Management | 2015 | — | — |
JB Management | Management | 2020 | — | — |
KS Management | Management | 2008 | — | — |
KL Management | Management | 2017 | — | — |
HA Management | Management | 2009 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2014 | — | — | |
| Chairman | 2009 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 2009 | — | — | |
| Chairman | 2008 | — | — | |
| Deputy Chairman | 2022 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2017 | — | — | |
| Deputy Chairman | 2018 | — | — | |
| Board of Directors | 2015 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2009 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Serwiz A/S | Company | 100.0% | 100.0% | 2022 |
P-A2017 Holding 2 ApS | Company | 100.0% | 100.0% | 2017 |
P-AP 2009 ApS | Company | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Rune Lillie Gornitzka | Management | 0 companies |
| Martin Amtoft-Christensen | Management | 0 companies |
| Christian Villadsen Lunner | Management | 0 companies |
| Pernille Damm Nielsen | Management | 0 companies |
| Nicholas Brace Olsen | Chief Executive Officer | 0 companies |
| Anders Egehus | Chief Executive Officer | 0 companies |
| GRANT THORNTON, STATSAUTORISERET REVISIONSAKTIESELSKAB | Audit | 0 companies |
| Ulrik Feldstedt Hjorth | Management | 0 companies |
| Jacob Bryde Christensen | Management | 0 companies |
| Klaus Søgaard | Management | 0 companies |
| Kenneth Loberg | Management | 0 companies |
| Henrik Axel Juul Nordenlund | Management | 0 companies |
| Thomas Schjødt | Board of Directors | 0 companies |
| Bjarne Ammitzbøll | Board of Directors | 0 companies |
| Derrick Miller | Chairman | 0 companies |
| Niels-Christian Worning | Chairman | 0 companies |
| Birger Kuntkes | Board of Directors | 0 companies |
| Jan-Erik Gunnar Svensson | Chairman | 0 companies |
| Monika Ulrika Öksenholt | Deputy Chairman | 0 companies |
| Jens Jakob Skaadstrup Andersen | Board of Directors | 0 companies |
| Kim Gulstad | Board of Directors | 0 companies |
| Jesper Teddy Lok | Deputy Chairman | 0 companies |
| Lars Michael Folkmann | Board of Directors | 0 companies |
| Sonny Hoffmann Nielsen | Chairman | 0 companies |
| Jan Ingvar Dahlquist | Board of Directors | 0 companies |
| Louise Feldt | Board of Directors | 0 companies |
| Henrik Helmer Fabricius | Board of Directors | 0 companies |
| Henrik Bonnerup | Board of Directors | 0 companies |
| John Staunsbjerg Dueholm | Board of Directors | 0 companies |
| Karsten Poulsen | Chairman | 0 companies |
| Kristine Weng Thorvildsen | Board of Directors | 0 companies |
| Stig Pastwa | Chairman | 0 companies |