| Revenue | DKK 2,2M | +1% |
| EBITDA | DKK 2,2M | +1% |
| Net profit | DKK 865K | +5% |
| Total assets | DKK 12,7M | +5% |
| Equity | DKK 6,7M | +15% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -884 | -2.000 | — | — | 1.184 | 1.397 | 1.226 | 1.339 | 986 | 1.360 | 1.303 | 1.551 | 2.214 | 2.236 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 39 | -117 | 0 | 0 | 1.184 | 1.397 | 1.226 | 1.339 | 986 | 1.360 | 1.303 | 1.551 | 2.214 | 2.236 |
| Depreciation & amort. | -461 | -942 | -0 | -0 | -657 | -656 | -656 | -648 | -646 | -496 | -338 | -607 | -943 | -939 |
| EBIT | -422 | -1.058 | 0 | 0 | 527 | 741 | 571 | 691 | 340 | 864 | 965 | 943 | 1.271 | 1.297 |
| Net financials | -274 | -544 | 0 | 0 | -178 | -175 | -145 | -126 | -62 | -33 | -13 | -119 | -218 | -188 |
| Profit before tax | -149 | -515 | 0 | 0 | 349 | 566 | 426 | 564 | 278 | 832 | 952 | 825 | 1.053 | 1.109 |
| Tax | -99 | -336 | -0 | -0 | 219 | 266 | 90 | 124 | 61 | 181 | 209 | 187 | 232 | 244 |
| Net profit | -50 | -179 | 0 | 0 | 131 | 300 | 336 | 440 | 217 | 650 | 743 | 638 | 822 | 865 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 13.652 | 13.260 | 0 | 0 | 11.366 | 11.664 | 12.261 | 8.606 | 8.037 | 7.610 | 7.922 | 12.131 | 12.189 | 12.742 |
| Equity | 1.708 | 1.886 | 0 | 0 | 2.666 | 2.966 | 2.322 | 2.762 | 2.979 | 3.629 | 4.372 | 5.010 | 5.831 | 6.696 |
| Long-term debt | -5.862 | -4.985 | 0 | 0 | 3.176 | 2.778 | 2.572 | 1.973 | 1.548 | 1.133 | 719 | 3.530 | 2.477 | 2.730 |
| Short-term debt | -5.229 | -5.359 | 0 | 0 | 5.006 | 5.345 | 5.919 | 2.525 | 2.265 | 1.687 | 1.720 | 2.549 | 2.936 | 2.516 |
| Total debt | -11.091 | -10.344 | 0 | 0 | 8.182 | 8.123 | 8.490 | 4.498 | 3.813 | 2.820 | 2.439 | 6.080 | 5.413 | 5.246 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PC Management | Management | 2023 | — | — |
SG Management | Management | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2011 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
P&S KRAGE HOLDING ApS | Company | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Christiansen Krage | Management | 0 companies |
| Søren Guala Krage | Management | 0 companies |
| Bo Tonny Tverskov | Board of Directors | 0 companies |
| Hans Jørgen Christiansen Krage | Board of Directors | 0 companies |