| Revenue | DKK 5,5M | +43% |
| EBITDA | DKK 604K | +721% |
| Net profit | DKK 457K | +547% |
| Total assets | DKK 3M | +51% |
| Equity | DKK 2M | +29% |
| Employees | 12 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.439 | 1.613 | 1.402 | 1.935 | 2.158 | 2.592 | 2.466 | 2.716 | 2.697 | 3.435 | 4.111 | 3.842 | 3.867 | 5.512 |
| Staff expenses | -1.339 | -1.370 | -1.378 | -1.667 | -2.052 | -2.370 | -2.549 | -2.640 | -2.435 | -2.546 | -3.463 | -3.516 | -3.869 | -4.907 |
| EBITDA | 100 | 243 | 24 | 268 | 106 | 221 | -83 | 76 | 262 | 889 | 647 | 218 | -97 | 604 |
| Depreciation & amort. | -175 | -178 | -143 | -70 | -39 | -26 | -26 | -28 | -41 | -54 | -56 | -41 | -16 | -12 |
| EBIT | -75 | 65 | -120 | 199 | 67 | 195 | -109 | 48 | 221 | 836 | 591 | 177 | -114 | 592 |
| Net financials | -64 | -87 | -34 | -23 | -55 | -32 | -30 | -14 | -21 | -9 | -4 | -3 | -6 | 2 |
| Profit before tax | -117 | -23 | -153 | 176 | 12 | 164 | -140 | 34 | 200 | 827 | 587 | 174 | -120 | 594 |
| Tax | 11 | -78 | -10 | 19 | 15 | 41 | -23 | 10 | 51 | 190 | 136 | 48 | -18 | 136 |
| Net profit | -128 | 55 | -143 | 157 | -3 | 123 | -116 | 23 | 149 | 637 | 451 | 126 | -102 | 457 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.326 | 1.097 | 943 | 1.416 | 1.267 | 1.475 | 1.133 | 1.304 | 1.348 | 2.458 | 2.395 | 2.787 | 2.015 | 3.033 |
| Equity | 324 | 379 | 236 | 393 | 390 | 512 | 396 | 419 | 567 | 1.204 | 1.555 | 1.682 | 1.579 | 2.037 |
| Long-term debt | 96 | 0 | 0 | 66 | 45 | 61 | 0 | 0 | 30 | 185 | 140 | 0 | 0 | 0 |
| Short-term debt | 907 | 718 | 707 | 957 | 813 | 879 | 737 | 877 | 728 | 1.049 | 686 | 1.090 | 436 | 996 |
| Total debt | 1.002 | 718 | 707 | 1.023 | 858 | 941 | 737 | 877 | 758 | 1.234 | 826 | 1.090 | 436 | 996 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PH Management | Management | 2009 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
P. Kirchheiner Holding ApS | Company | 100.0% | 100.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Poul Henrik Løvenbalk Kirchheiner | Management | 0 companies |