| Revenue | DKK 501K | +1% |
| EBITDA | DKK -263K | -511% |
| Net profit | DKK 664K | +249% |
| Total assets | DKK 14,9M | +6% |
| Equity | DKK 9,7M | +7% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -70 | -799 | -574 | -104 | 514 | 370 | 320 | 366 | 330 | 569 | 412 | 446 | 495 | 501 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -70 | -750 | 647 | 204 | 238 | -273 | 117 | 220 | 196 | 926 | 235 | 361 | -43 | -263 |
| Depreciation & amort. | -0 | -7 | -28 | -28 | -28 | -28 | -28 | -28 | -28 | -28 | -28 | -28 | -28 | -28 |
| EBIT | -70 | -757 | 620 | 177 | 210 | -301 | 89 | 192 | 168 | 898 | 207 | 334 | -71 | -291 |
| Net financials | 0 | -87 | 60 | 304 | 838 | 1.412 | 497 | 1.425 | 1.060 | 1.183 | 277 | 340 | -428 | 862 |
| Profit before tax | -70 | -713 | 679 | 481 | 1.048 | 1.111 | 586 | 1.617 | 1.228 | 2.082 | 484 | 674 | -498 | 571 |
| Tax | -0 | 23 | -10 | -8 | 75 | -105 | -14 | 0 | 19 | 180 | 7 | 37 | -54 | -93 |
| Net profit | -70 | -736 | 689 | 488 | 973 | 1.216 | 600 | 1.617 | 1.208 | 1.901 | 477 | 637 | -445 | 664 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 19 | 7.557 | 10.087 | 10.218 | 15.087 | 16.313 | 15.861 | 17.036 | 18.572 | 19.579 | 17.202 | 18.587 | 14.058 | 14.942 |
| Equity | 10 | 4.666 | 5.355 | 5.844 | 6.816 | 8.078 | 8.378 | 9.795 | 10.403 | 12.005 | 11.482 | 11.818 | 9.074 | 9.738 |
| Long-term debt | 0 | 0 | 318 | 273 | 1.440 | 1.129 | 4.909 | 1.568 | 1.468 | 1.364 | 1.960 | 1.151 | 1.042 | 932 |
| Short-term debt | 8 | -2.891 | 4.414 | 4.094 | 6.689 | 6.988 | 2.436 | 5.449 | 6.452 | 5.876 | 3.401 | 5.129 | 3.490 | 3.816 |
| Total debt | 8 | -2.891 | 4.732 | 4.367 | 8.129 | 8.118 | 7.345 | 7.016 | 7.920 | 7.239 | 5.361 | 6.279 | 4.532 | 4.748 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PG Management | Management | 2011 | — | — |
PK Management | Management | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2011 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Projektas Invest ApS | Company | 50.0% | 50.0% | 2013 |
PT HOLDING HERNING ApS | Company | 33.3% | 33.3% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Guldbrandt Tromborg | Management | 0 companies |
| Preben Kristensen | Management | 0 companies |
| Kaj Ove Madsen | Chairman | 0 companies |