| Revenue | DKK 11,4M | +43% |
| EBITDA | DKK 675K | +166% |
| Net profit | DKK 403K | +143% |
| Total assets | DKK 21M | +29% |
| Equity | DKK 8,4M | +5% |
| Employees | 17 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.147 | 1.285 | 1.552 | 1.646 | 5.753 | 7.222 | 7.983 | 5.342 | 9.030 | 15.175 | 10.490 | 7.956 | 11.381 |
| Staff expenses | -997 | -826 | -1.421 | -1.374 | -4.854 | -6.003 | -6.417 | -5.069 | -7.621 | -9.904 | -9.623 | -8.986 | -10.706 |
| EBITDA | 150 | 460 | 131 | 272 | 899 | 1.219 | 1.566 | 273 | 1.409 | 5.271 | 867 | -1.029 | 675 |
| Depreciation & amort. | -1 | -22 | -33 | -36 | -76 | -47 | -51 | -65 | -66 | -70 | -43 | -33 | -97 |
| EBIT | 149 | 437 | 97 | 236 | 823 | 1.172 | 1.515 | 208 | 1.343 | 5.201 | 824 | -1.062 | 578 |
| Net financials | -1 | 1 | -1 | -1 | -42 | 58 | -24 | -32 | -66 | -69 | -83 | -79 | -29 |
| Profit before tax | 148 | 439 | 96 | 235 | 781 | 1.230 | 1.491 | 176 | 1.277 | 5.133 | 741 | -1.142 | 549 |
| Tax | 57 | 110 | 26 | 56 | 192 | 275 | 338 | 55 | 290 | 1.163 | 179 | -195 | 146 |
| Net profit | 91 | 329 | 71 | 179 | 589 | 955 | 1.153 | 121 | 987 | 3.970 | 562 | -947 | 403 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.298 | 1.393 | 2.286 | 2.521 | 7.127 | 8.294 | 9.740 | 9.103 | 14.601 | 19.656 | 15.921 | 16.312 | 21.014 |
| Equity | 16 | 344 | 415 | 594 | 1.209 | 2.163 | 3.316 | 3.443 | 4.430 | 8.400 | 8.962 | 8.015 | 8.418 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.281 | 1.045 | 1.870 | 1.927 | 5.918 | 6.131 | 6.424 | 5.660 | 10.171 | 11.256 | 6.959 | 8.297 | 12.596 |
| Total debt | 1.281 | 1.045 | 1.870 | 1.927 | 5.918 | 6.131 | 6.424 | 5.660 | 10.171 | 11.256 | 6.959 | 8.297 | 12.596 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PH Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
SH Management | Management | 2009 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SØLOAMCI HOLDING ApS | Company | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Per Hagen Laustsen | Chief Executive Officer | 0 companies |
| Søren Hass | Management | 0 companies |