| Revenue | DKK -68K | -8% |
| EBITDA | DKK -168K | +13% |
| Net profit | DKK -142K | +9% |
| Total assets | DKK 1,9M | -8% |
| Equity | DKK 1,1M | -11% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 156 | 93 | 178 | 231 | 178 | -240 | 159 | 40 | -6 | 66 | -125 | -77 | -74 | -68 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -238 | -162 | -0 | -33 | -0 | -0 | -0 |
| EBITDA | 156 | 22 | 116 | 231 | 164 | -344 | 460 | -161 | -109 | 66 | -309 | -277 | -194 | -168 |
| Depreciation & amort. | -0 | -0 | -0 | -71 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 156 | 22 | 116 | 160 | 164 | -344 | 460 | -161 | -109 | 66 | -309 | -277 | -194 | -168 |
| Net financials | -14 | 108 | 73 | 63 | -4 | -165 | -61 | -0 | -5 | -6 | -4 | -5 | -5 | -6 |
| Profit before tax | 143 | 130 | 189 | 223 | 160 | -509 | 399 | -161 | -114 | 60 | -313 | -282 | -199 | -174 |
| Tax | 39 | 34 | 49 | 53 | 61 | -132 | 69 | -35 | -25 | 13 | -69 | -60 | -44 | -32 |
| Net profit | 104 | 97 | 139 | 170 | 99 | -377 | 330 | -126 | -89 | 47 | -244 | -222 | -155 | -142 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.847 | 6.072 | 9.556 | 9.969 | 7.337 | 8.322 | 3.209 | 2.846 | 2.708 | 2.761 | 2.449 | 2.217 | 2.062 | 1.902 |
| Equity | — | 268 | 407 | 578 | 2.078 | 1.700 | 2.030 | 1.905 | 1.816 | 1.863 | 1.619 | 1.397 | 1.242 | 1.100 |
| Long-term debt | 2.067 | 2.067 | 2.925 | 64 | 2.901 | 4.169 | 1.037 | 800 | 800 | 800 | 800 | 800 | 783 | 747 |
| Short-term debt | 3.609 | 3.736 | 6.224 | 6.461 | 1.963 | 2.189 | 46 | 81 | 57 | 50 | 30 | 20 | 37 | 55 |
| Total debt | 5.676 | 5.803 | 9.149 | 9.392 | 4.864 | 6.358 | 1.083 | 881 | 857 | 850 | 830 | 820 | 820 | 802 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PS Management | Management | 2011 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
JANPI.P.HOLDING ApS | Company | 50.0% | 50.0% | 2011 |
| Individual | 33.3% | 33.3% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Pia Schmidt Pedersen | Management | 0 companies |