| Revenue | DKK -135K | +16% |
| EBITDA | DKK -135K | -16% |
| Net profit | DKK -135K | -16% |
| Total assets | DKK 44K | -19% |
| Equity | DKK -854K | -19% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -119 | -63 | -45 | -157 | 109 | 9.147 | -152 | 16 | -84 | -283 | -139 | -116 | -135 |
| Staff expenses | -60 | -1 | -0 | -0 | -0 | -158 | -0 | -252 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -179 | -63 | -45 | -157 | 109 | 8.989 | -145 | -236 | -84 | -283 | -139 | -116 | -135 |
| Depreciation & amort. | -5 | -5 | -3 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -184 | -68 | -48 | -157 | 109 | 8.989 | -145 | -236 | -84 | -283 | -139 | -116 | -135 |
| Net financials | -153 | -255 | -313 | -378 | -451 | -547 | 4 | 12 | 0 | -0 | 4 | 0 | 0 |
| Profit before tax | -169 | -324 | -361 | -534 | -342 | 8.443 | -141 | -224 | -83 | -283 | -136 | -116 | -135 |
| Tax | 84 | -77 | -430 | 226 | -75 | 1.858 | -27 | -49 | -18 | -62 | 134 | -0 | -0 |
| Net profit | -253 | -247 | 69 | -760 | -267 | 6.585 | -114 | -175 | -65 | -221 | -270 | -116 | -135 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.768 | 2.073 | 2.643 | 2.598 | 2.994 | 1.352 | 535 | 254 | 211 | 166 | 182 | 54 | 44 |
| Equity | -239 | -485 | -416 | -1.177 | -1.443 | 242 | 127 | -48 | -112 | -333 | -603 | -719 | -854 |
| Long-term debt | 1.871 | 2.526 | 3.038 | 3.716 | 4.417 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 16 | 33 | 21 | 58 | 20 | 1.088 | 408 | 301 | 324 | 500 | 785 | 773 | 898 |
| Total debt | 1.887 | 2.559 | 3.059 | 3.774 | 4.437 | 1.088 | 408 | 301 | 324 | 500 | 785 | 773 | 898 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PH Management | Management | 2010 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2015 | — | — | |
| Board of Directors | 2010 | — | — | |
| Chairman | 2010 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
HEYDORN HOLDING ApS | Company | 50.0% | 50.0% | 2023 |
KATBALLE HOLDING ApS | Company | 50.0% | 50.0% | 2023 |
Uddannelses- og Forsknings- ministeriet | Company | 15.0% | 15.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Heydorn Kristensen | Management | 0 companies |
| Lars Henning Stigel | Chairman | 0 companies |
| Niels Katballe | Board of Directors | 0 companies |
| Jørn Frederik Falch | Chairman | 0 companies |