| Revenue | DKK 3,2M | -20% |
| EBITDA | DKK 922K | +5% |
| Net profit | DKK -64K | +84% |
| Total assets | DKK 2,5M | -31% |
| Equity | DKK 782K | +13% |
| Employees | 26 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.103 | 964 | 1.415 | 1.138 | 1.308 | 1.415 | 1.597 | 2.525 | 1.162 | 2.748 | 4.034 | 4.080 | 3.244 |
| Staff expenses | -983 | -989 | -1.069 | -1.029 | -1.228 | -1.143 | -1.301 | -1.500 | -1.453 | -1.776 | -2.822 | -3.145 | -2.322 |
| EBITDA | 121 | -25 | 346 | 109 | 80 | 272 | 296 | 1.025 | -291 | 972 | 1.087 | 876 | 922 |
| Depreciation & amort. | 138 | 144 | 140 | 99 | 84 | -58 | -60 | -165 | -165 | -173 | -263 | -301 | -518 |
| EBIT | -18 | -169 | 206 | 10 | -4 | 215 | 236 | 859 | -456 | 799 | 824 | 575 | 404 |
| Net financials | -18 | -23 | -20 | -15 | -6 | -2 | -8 | -8 | -24 | -13 | -34 | -838 | -347 |
| Profit before tax | -36 | -192 | 186 | -5 | -10 | 212 | 228 | 852 | -480 | 787 | 789 | -262 | 57 |
| Tax | -7 | -46 | 49 | 2 | -1 | 47 | 51 | 188 | -102 | 173 | 178 | 133 | 121 |
| Net profit | -29 | -145 | 136 | -7 | -9 | 165 | 177 | 664 | -378 | 613 | 611 | -395 | -64 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 620 | 537 | 529 | 400 | 446 | 673 | 1.148 | 2.038 | 920 | 2.207 | 2.827 | 3.617 | 2.498 |
| Equity | 135 | -10 | 126 | 119 | 110 | 275 | 402 | 958 | -20 | 593 | 1.204 | 692 | 782 |
| Long-term debt | 241 | 253 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 244 | 295 | 403 | 281 | 336 | 398 | 726 | 1.059 | 940 | 1.571 | 1.565 | 2.808 | 1.567 |
| Total debt | 485 | 548 | 403 | 281 | 336 | 398 | 726 | 1.059 | 940 | 1.571 | 1.565 | 2.808 | 1.567 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PF Management | Management | 2009 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
PEDEN HOLDING ApS | Company | 100.0% | 100.0% | 2025 |
| Individual | 50.0% | 50.0% | 2012 | |
| Individual | 50.0% | 50.0% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Falck Haslund Thomsen | Management | 0 companies |