| Revenue | DKK 24K | +186% |
| EBITDA | DKK 24K | +186% |
| Net profit | DKK -6K | +85% |
| Total assets | DKK 699K | -13% |
| Equity | DKK 85K | -7% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | 45 | 82 | 139 | 124 | 120 | 118 | 28 | 10 | 27 | 36 | 35 | 8 | 24 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 22 | 19 | 82 | 139 | 124 | 120 | 118 | 28 | 10 | 27 | 36 | 35 | 8 | 24 |
| Depreciation & amort. | -6 | -10 | -19 | -23 | -19 | -25 | -25 | -8 | -8 | -8 | -8 | -8 | -8 | -8 |
| EBIT | 16 | 8 | 62 | 116 | 105 | 95 | 93 | 20 | 2 | 19 | 28 | 27 | 1 | 16 |
| Net financials | -35 | -58 | -89 | -56 | -63 | -71 | -66 | -81 | -34 | -32 | -28 | -27 | -26 | -24 |
| Profit before tax | -19 | -49 | -27 | 59 | 41 | 24 | 27 | -61 | -32 | -13 | -0 | 1 | -25 | -7 |
| Tax | -5 | -12 | -2 | 15 | 9 | 5 | 6 | -21 | 1 | -18 | -0 | 0 | 15 | -1 |
| Net profit | -14 | -38 | -25 | 44 | 32 | 19 | 21 | -41 | -33 | 5 | -0 | 0 | -41 | -6 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 799 | 1.884 | 1.975 | 1.893 | 2.114 | 2.015 | 2.007 | 1.266 | 1.219 | 903 | 882 | 862 | 799 | 699 |
| Equity | 147 | 109 | 84 | 128 | 161 | 179 | 200 | 160 | 127 | 132 | 131 | 132 | 91 | 85 |
| Long-term debt | 594 | 569 | 1.341 | 1.198 | 1.135 | 1.076 | 1.015 | 811 | 751 | 343 | 314 | 278 | 244 | 210 |
| Short-term debt | 59 | 1.205 | 550 | 567 | 818 | 759 | 786 | 701 | 717 | 428 | 437 | 452 | 464 | 404 |
| Total debt | 652 | 1.775 | 1.891 | 1.765 | 1.953 | 1.835 | 1.801 | 1.512 | 1.468 | 771 | 751 | 730 | 708 | 614 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PH Founder | Founder | 2011 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Philip Hagstrøm Pilemand | Founder | 0 companies |