| Revenue | DKK -26K | +7% |
| EBITDA | DKK -7K | +72% |
| Net profit | DKK 591K | +2694% |
| Total assets | DKK 11,3M | -43% |
| Equity | DKK 66K | +113% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 14.139 | 15.294 | 8.359 | 9.208 | 9.703 | 7.954 | 7.088 | -454 | -31 | 0 | -5 | -24 | -26 |
| Staff expenses | -1.753 | -3.592 | -2.677 | -2.302 | -2.351 | -2.424 | -2.638 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 12.386 | 11.701 | 5.682 | 6.907 | 7.352 | 5.530 | 4.450 | -454 | -31 | 124 | 5 | -24 | -7 |
| Depreciation & amort. | -4.870 | -992 | -1.091 | -1.269 | -757 | -929 | -67 | -1.096 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 7.517 | 10.709 | 4.591 | 5.638 | 6.595 | 4.601 | 4.383 | -1.550 | -31 | 124 | 5 | -24 | -7 |
| Net financials | 2.477 | 497 | 1.566 | 836 | 1.021 | 3.371 | -498 | -1.118 | 5 | -61 | -26 | -5 | 764 |
| Profit before tax | 9.994 | 11.206 | 6.157 | 6.474 | 7.616 | 7.972 | 3.884 | -2.075 | -26 | 63 | -21 | -29 | 758 |
| Tax | 1.884 | 2.649 | 1.147 | 1.226 | 1.551 | 368 | 855 | -239 | -0 | -0 | -0 | -6 | 167 |
| Net profit | 8.110 | 8.557 | 5.010 | 5.248 | 6.065 | 7.604 | 3.030 | -1.837 | -26 | 63 | -21 | -23 | 591 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 24.732 | 21.955 | 22.358 | 26.007 | 33.979 | 40.713 | 35.432 | 32.374 | 32.699 | 32.702 | 32.697 | 19.729 | 11.320 |
| Equity | 12.523 | 6.080 | 5.389 | 6.997 | 7.601 | 9.745 | 5.319 | -518 | -544 | -481 | -502 | -525 | 66 |
| Long-term debt | -222 | -113 | 1.006 | 1.805 | 2.294 | 1.021 | 404 | 28.840 | 29.607 | 29.635 | 29.651 | 16.706 | 10.477 |
| Short-term debt | 11.777 | 15.461 | 13.599 | 16.011 | 23.378 | 30.968 | 29.874 | 4.052 | 3.636 | 3.548 | 3.548 | 3.548 | 778 |
| Total debt | 11.777 | 15.461 | 13.599 | 16.011 | 23.378 | 30.968 | 29.874 | 32.892 | 33.243 | 33.184 | 33.199 | 20.254 | 11.255 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PV Chief Executive Officer | Chief Executive Officer | 2012 | — | — |
CW Chief Executive Officer | Chief Executive Officer | 2008 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2019 | — | — | |
| Chairman | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BLSH MANAGEMENT ApS | Company | 50.0% | 50.0% | 2017 |
PVS MANAGEMENT ApS | Company | 15.0% | 15.0% | 2023 |
Southpaw Capital ApS | Company | 10.0% | 10.0% | 2023 |
SEALAND CAPITAL ApS | Company | 10.0% | 10.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Vikkelsø Skou | Chief Executive Officer | 0 companies |
| Christian Walther Øyrabø | Chief Executive Officer | 0 companies |
| Jens-Christian Jensen | Board of Directors | 0 companies |
| Jan Damgaard Sørensen | Board of Directors | 0 companies |
| Peder Ries Borchert | Chairman | 0 companies |