| Revenue | DKK 1,2M | -6% |
| EBITDA | DKK -253K | -119% |
| Net profit | DKK -443K | -149% |
| Total assets | DKK 18,3M | -9% |
| Equity | DKK 6,8M | -6% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 628 | 631 | 801 | 637 | 1.006 | 1.127 | 1.302 | 1.221 | 1.246 | 1.303 | 1.322 | 1.336 | 1.330 | 1.247 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 628 | 631 | 801 | 1.245 | 1.180 | 1.347 | 1.328 | 2.215 | 1.431 | 3.472 | 510 | 757 | 1.330 | -253 |
| Depreciation & amort. | -182 | -182 | -183 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 445 | 448 | 618 | 1.245 | 1.180 | 1.347 | 1.328 | 2.215 | 1.431 | 3.472 | 510 | 757 | 1.330 | -253 |
| Net financials | -347 | -271 | -241 | -270 | -238 | -262 | -302 | -301 | -540 | -168 | -148 | -173 | -165 | -312 |
| Profit before tax | 99 | 177 | 377 | 976 | 941 | 1.085 | 1.026 | 1.913 | 891 | 3.304 | 363 | 584 | 1.166 | -565 |
| Tax | 25 | 43 | 87 | 215 | 206 | 239 | 226 | 422 | 198 | 727 | 82 | 209 | 256 | -121 |
| Net profit | 74 | 134 | 290 | 761 | 735 | 847 | 800 | 1.492 | 693 | 2.577 | 281 | 376 | 909 | -443 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 10.369 | 10.149 | 10.188 | 15.012 | 15.769 | 16.018 | 16.894 | 18.537 | 18.833 | 21.247 | 20.182 | 19.751 | 19.978 | 18.274 |
| Equity | 130 | 264 | 554 | 4.569 | 5.304 | 2.951 | 3.751 | 5.243 | 3.886 | 5.713 | 5.995 | 6.370 | 7.279 | 6.836 |
| Long-term debt | 8.109 | 7.417 | 7.835 | 7.661 | 7.577 | 7.131 | 6.678 | 6.242 | 9.161 | 8.695 | 6.826 | 6.392 | 6.081 | 5.716 |
| Short-term debt | 2.128 | 2.423 | 1.667 | 1.521 | 1.422 | 4.281 | 4.625 | 4.841 | 3.449 | 3.936 | 4.548 | 4.134 | 3.674 | 3.019 |
| Total debt | 10.236 | 9.840 | 9.502 | 9.183 | 8.998 | 11.413 | 11.303 | 11.082 | 12.610 | 12.630 | 11.374 | 10.526 | 9.755 | 8.735 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PS Management | Management | 2025 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2010 | — | — | |
| Chairman | 2015 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SEXTUS NEXT ApS | Company | 100.0% | 100.0% | 2025 |
HOLDING AF 12. FEBRUAR 2009 ApS | Company | 100.0% | 100.0% | 2013 |
J.L.BASSE HOLDING ApS | Company | 25.0% | 25.0% | 2022 |
SKAANING INVEST ApS | Company | 25.0% | 25.0% | 2022 |
| Individual | 50.0% | 50.0% | 2017 | |
H. Lundberg Invest ApS | Company | 25.0% | 25.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Sextus Rasmussen | Management | 0 companies |
| Bent Ove Larsen | Board of Directors | 0 companies |
| Lars Oscar Jönsson | Chairman | 0 companies |
| Johnny Basse | Board of Directors | 0 companies |
| Glenn Bo Frimann Larsen | Board of Directors | 0 companies |
| Brian Bøllingtoft | Board of Directors | 0 companies |
| Jan Skaaning | Board of Directors | 0 companies |
| Henrik Kenneth Lundberg | Board of Directors | 0 companies |
| Cort Hytoft | Chairman | 0 companies |