| Revenue | DKK 4,6M | +13% |
| EBITDA | DKK 447K | +162% |
| Net profit | DKK -480K | +70% |
| Total assets | DKK 14,7M | -13% |
| Equity | DKK 161K | +14% |
| Employees | 9 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.128 | 734 | 908 | 1.241 | 2.064 | 2.347 | 2.906 | 3.892 | 4.671 | 6.981 | 8.315 | 5.781 | 4.058 | 4.586 |
| Staff expenses | -16 | -27 | -388 | -705 | -944 | -1.668 | -2.038 | -3.053 | -3.693 | -4.671 | -5.790 | -4.447 | -4.773 | -4.080 |
| EBITDA | 1.134 | 708 | 520 | 536 | 1.177 | 679 | 861 | 838 | 978 | 2.301 | 2.524 | 1.334 | -715 | 447 |
| Depreciation & amort. | -11 | 18 | 39 | 89 | 205 | -141 | -199 | -281 | -328 | -369 | -303 | -299 | -132 | -121 |
| EBIT | 1.123 | 690 | 481 | 447 | 972 | 537 | 662 | 557 | 650 | 1.932 | 2.221 | 1.034 | -847 | 326 |
| Net financials | -883 | -664 | -475 | -400 | -384 | -159 | -188 | -227 | -232 | -159 | -215 | -911 | -1.229 | -949 |
| Profit before tax | 240 | 26 | 6 | 47 | 588 | 379 | 474 | 330 | 417 | 1.774 | 2.006 | 123 | -2.076 | -623 |
| Tax | 44 | 34 | 5 | 13 | 136 | 96 | 133 | 81 | 94 | 393 | 459 | 35 | -457 | -143 |
| Net profit | 196 | -8 | 1 | 35 | 452 | 283 | 341 | 248 | 323 | 1.381 | 1.547 | 89 | -1.620 | -480 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 10.869 | 11.055 | 10.303 | 9.979 | 9.797 | 2.610 | 3.517 | 5.170 | 5.803 | 9.319 | 14.823 | 17.454 | 16.929 | 14.681 |
| Equity | 1.281 | 1.273 | 1.274 | 1.309 | 1.761 | 488 | 829 | 1.078 | 1.401 | 2.782 | 1.672 | 1.761 | 141 | 161 |
| Long-term debt | 6.176 | 5.893 | 5.581 | 5.170 | 4.647 | 0 | 0 | 0 | 0 | 0 | 480 | 307 | 222 | 221 |
| Short-term debt | 3.206 | 3.651 | 3.204 | 3.243 | 2.996 | 2.004 | 2.537 | 3.973 | 4.303 | 6.481 | 12.637 | 15.375 | 16.566 | 14.298 |
| Total debt | 9.382 | 9.543 | 8.785 | 8.413 | 7.643 | 2.004 | 2.537 | 3.973 | 4.303 | 6.481 | 13.117 | 15.682 | 16.788 | 14.519 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PW Management | Management | 2009 | — | — |
MO Management | Management | 2008 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Outzen Holding ApS | Company | 100.0% | 100.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Winther Outzen | Management | 0 companies |
| Merete Outzen | Management | 0 companies |