| Revenue | DKK 1,8M | +7% |
| EBITDA | DKK 1,8M | +7% |
| Net profit | DKK 146K | -56% |
| Total assets | DKK 20,4M | +25% |
| Equity | DKK 1,5M | +10% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 559 | 468 | 339 | 526 | 260 | 561 | 107 | 141 | 127 | 381 | 769 | 1.331 | 1.691 | 1.815 |
| Staff expenses | -518 | -392 | -294 | -349 | -104 | -104 | -1 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 41 | 76 | 45 | 76 | 156 | 150 | 107 | 141 | 127 | 377 | 769 | 1.331 | 1.691 | 1.815 |
| Depreciation & amort. | -19 | -55 | -1 | -0 | -32 | -9 | -3 | -34 | -78 | -103 | -131 | -202 | -136 | -162 |
| EBIT | 22 | 22 | 44 | 76 | 125 | 141 | 104 | 107 | 49 | 275 | 638 | 1.129 | 1.555 | 1.653 |
| Net financials | 8 | 20 | -7 | -4 | -0 | 2 | 4 | -31 | -102 | -108 | -290 | -446 | -1.089 | -1.424 |
| Profit before tax | 30 | 41 | 37 | 73 | 124 | 143 | 108 | 75 | -53 | 167 | 348 | 683 | 466 | 229 |
| Tax | 10 | 12 | 8 | 20 | 30 | 31 | 24 | 18 | -17 | 65 | 99 | 187 | 132 | 83 |
| Net profit | 20 | 29 | 29 | 52 | 95 | 111 | 84 | 57 | -36 | 102 | 248 | 496 | 334 | 146 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 417 | 320 | 136 | 465 | 247 | 295 | 279 | 2.586 | 4.142 | 6.740 | 9.688 | 13.775 | 16.282 | 20.404 |
| Equity | 100 | 129 | 109 | 135 | 179 | 211 | 245 | 251 | 215 | 317 | 566 | 1.062 | 1.396 | 1.542 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.965 | 4.713 | 6.328 | 942 | 7.862 | 9.735 | 13.323 |
| Short-term debt | 314 | 190 | 19 | 330 | 67 | 85 | 35 | 1.327 | 1.566 | 3.248 | 8.178 | 4.851 | 5.151 | 5.539 |
| Total debt | 314 | 190 | 19 | 330 | 67 | 85 | 35 | 3.292 | 6.278 | 9.576 | 9.120 | 12.713 | 14.886 | 18.862 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PS Management | Management | 2011 | — | — |
TH Management | Management | 2011 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
JPS HOLDING AF 31.03.11 ApS | Company | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Smed | Management | 0 companies |
| Tommy Henrik Jørss | Management | 0 companies |