| Revenue | DKK 644K | +180% |
| EBITDA | DKK 33M | +12318% |
| Net profit | DKK 25,2M | +1731% |
| Total assets | DKK 60,5M | +119% |
| Equity | DKK 28,8M | +730% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 109 | 63 | 141 | 15 | -47 | 221 | 9 | 265 | 267 | 336 | 263 | 230 | 644 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -3 | -0 | -1 |
| EBITDA | 109 | 63 | 141 | 15 | -47 | 3.121 | 7.496 | 315 | 1.065 | 158 | -4.690 | -270 | 33.033 |
| Depreciation & amort. | 70 | 70 | 72 | 303 | 297 | -32 | -20 | -15 | -15 | -12 | -21 | -21 | -21 |
| EBIT | 39 | -7 | 69 | -288 | -345 | 3.089 | 7.476 | 299 | 1.049 | 146 | -4.711 | -292 | 33.012 |
| Net financials | -379 | -350 | -551 | -751 | -710 | -740 | -1.077 | -305 | 386 | -397 | -5.228 | -1.463 | 31.120 |
| Profit before tax | -340 | -357 | -482 | -1.039 | -1.054 | 2.349 | 6.399 | -6 | 638 | -73 | -4.989 | -1.255 | 31.742 |
| Tax | -5 | -121 | -0 | -0 | -0 | 517 | 1.410 | -1 | 140 | -246 | -1.137 | 291 | 6.527 |
| Net profit | -335 | -237 | -482 | -1.039 | -1.054 | 1.832 | 4.989 | -5 | 498 | 173 | -3.851 | -1.546 | 25.215 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 11.522 | 13.742 | 17.933 | 17.501 | 17.004 | 24.078 | 34.487 | 32.631 | 33.576 | 34.028 | 29.157 | 27.638 | 60.459 |
| Equity | -29 | 163 | -319 | -1.357 | -2.412 | 3.210 | 8.199 | 8.194 | 8.692 | 8.865 | 5.014 | 3.468 | 28.793 |
| Long-term debt | 10.570 | 11.138 | 11.353 | 18.054 | 18.460 | 18.809 | 20.563 | 20.802 | 20.912 | 20.802 | 20.714 | 21.452 | 22.816 |
| Short-term debt | 980 | 2.442 | 6.899 | 805 | 955 | 1.005 | 3.124 | 837 | 932 | 1.271 | 1.413 | 410 | 126 |
| Total debt | 11.550 | 13.579 | 18.252 | 18.859 | 19.415 | 19.814 | 23.687 | 21.639 | 21.844 | 22.074 | 22.127 | 21.862 | 22.941 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KJ Management | Management | 2015 | — | — |
NJ Management | Management | 2011 | — | — |
JT Management | Management | 2011 | — | — |
AM Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
PW Management | Management | 2010 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Poseidon Holding ApS | Company | 100.0% | 100.0% | 2024 |
PWR ApS | Company | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Knud Jørgensen | Management | 0 companies |
| Nis Jørn Bennetzen | Management | 0 companies |
| Jens Torlund | Management | 0 companies |
| Andreas Malvang Klüts | Chief Executive Officer | 0 companies |
| Preben Werner Rasmussen | Management | 0 companies |