| Revenue | DKK 995K | -10% |
| EBITDA | DKK 679K | +2656% |
| Net profit | DKK 319K | +220% |
| Total assets | DKK 15,5M | +3% |
| Equity | DKK 2,4M | +15% |
| Employees | 1 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 1.106 | 895 | 1.098 | 1.105 | 995 |
| Staff expenses | -261 | -483 | -543 | -615 | -381 |
| EBITDA | 545 | 484 | -1.596 | 25 | 679 |
| Depreciation & amort. | -0 | -0 | -9 | -10 | -10 |
| EBIT | 545 | 484 | -1.606 | 15 | 670 |
| Net financials | -282 | -327 | -346 | -350 | -271 |
| Profit before tax | 262 | 157 | -1.952 | -335 | 399 |
| Tax | 38 | 38 | -426 | -70 | 79 |
| Net profit | 224 | 119 | -1.526 | -266 | 319 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 18.767 | 16.965 | 15.199 | 15.054 | 15.549 |
| Equity | 3.779 | 3.898 | 2.372 | 2.107 | 2.426 |
| Long-term debt | 0 | 6.385 | 6.399 | 6.413 | 6.427 |
| Short-term debt | 14.117 | 5.773 | 5.945 | 6.121 | 6.204 |
| Total debt | 14.117 | 12.158 | 12.344 | 12.534 | 12.631 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
PE Founder | Founder | 2010 |
| Name | Role | Member since |
|---|---|---|
| Former (2) | ||
| Chairman | 2010 – 2022 | |
| Board of Directors | 2010 – 2022 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50–66.65% | 50–66.65% | 2018 | |
| Individual | 20–24.99% | 20–24.99% | 2018 | |
| Individual | 20–24.99% | 20–24.99% | 2018 | |
| Company | 50–66.65% | 50–66.65% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Poul Erik Nielsen | Founder | 0 companies |
| Preben Sørensen | Chairman | 0 companies |
| Bodil Nielsen | Board of Directors | 0 companies |