| Revenue | DKK 363K | +2% |
| EBITDA | DKK -2K | +99% |
| Net profit | DKK -25K | +94% |
| Total assets | DKK 438K | -18% |
| Equity | DKK 367K | -6% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.735 | 1.558 | 944 | 424 | 551 | 753 | 568 | 572 | 479 | 535 | 603 | 357 | 363 |
| Staff expenses | -995 | -881 | -734 | -665 | -364 | -506 | -506 | -509 | -540 | -609 | -535 | -517 | -365 |
| EBITDA | 740 | 677 | 209 | -240 | 95 | 248 | 62 | 63 | -62 | -74 | 68 | -160 | -2 |
| Depreciation & amort. | -526 | -570 | -570 | -522 | -479 | -238 | -234 | -234 | -234 | -234 | -251 | -254 | -20 |
| EBIT | 215 | 107 | -360 | -762 | -384 | 10 | -172 | -171 | -295 | -308 | -183 | -413 | -22 |
| Net financials | -31 | -15 | -27 | -12 | -17 | -1 | 15 | 17 | -1 | -4 | -4 | -2 | -3 |
| Profit before tax | 184 | 92 | -293 | -496 | -401 | 9 | -157 | -154 | -297 | -312 | -187 | -415 | -25 |
| Tax | 45 | 78 | 47 | 139 | -35 | 54 | 19 | 18 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 139 | 14 | -340 | -635 | -366 | -45 | -176 | -172 | -297 | -312 | -187 | -415 | -25 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.173 | 5.913 | 5.178 | 3.377 | 2.477 | 2.451 | 2.000 | 1.736 | 1.495 | 1.096 | 910 | 536 | 438 |
| Equity | 4.393 | 5.050 | 3.959 | 2.574 | 2.208 | 2.163 | 1.775 | 1.603 | 1.306 | 994 | 807 | 392 | 367 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.814 | 585 | 998 | 658 | 217 | 216 | 225 | 133 | 189 | 103 | 103 | 144 | 71 |
| Total debt | 1.814 | 585 | 998 | 658 | 217 | 216 | 225 | 133 | 189 | 103 | 103 | 144 | 71 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PG Management | Management | 2009 | — | — |
OG Founder | Founder | 2009 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
PGJ Flauenskjold Holding ApS | Company | 100.0% | 100.0% | 2024 |
FLAUENSKJOLD CEMENT HOLDING ApS | Company | 100.0% | 100.0% | 2009 |
CO TUEN Holding ApS | Company | 50.0% | 50.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Gilbak Jensen | Management | 0 companies |
| Ole Gilbak Jensen | Founder | 0 companies |