| Revenue | DKK 15,8M | -11% |
| EBITDA | DKK 300K | -88% |
| Net profit | DKK -523K | -147% |
| Total assets | DKK 28,4M | +21% |
| Equity | DKK 9,3M | -5% |
| Employees | 22 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5.483 | 7.242 | 8.610 | 11.711 | 10.211 | 11.261 | 13.124 | 14.207 | 15.232 | 20.244 | 23.289 | 16.427 | 17.810 | 15.816 |
| Staff expenses | -4.881 | -6.360 | -6.434 | -8.169 | -8.388 | -8.657 | -8.657 | -9.653 | -10.553 | -12.395 | -14.231 | -13.480 | -15.216 | -15.517 |
| EBITDA | 602 | 882 | 2.176 | 3.543 | 1.823 | 2.604 | 4.467 | 4.554 | 796 | 7.849 | 9.057 | 2.947 | 2.594 | 300 |
| Depreciation & amort. | -268 | -326 | -577 | -620 | -789 | -678 | -601 | -555 | -477 | -515 | -721 | -852 | -556 | -575 |
| EBIT | 334 | 556 | 1.599 | 2.923 | 1.034 | 1.926 | 3.865 | 3.999 | 319 | 7.334 | 8.336 | 2.095 | 2.038 | -275 |
| Net financials | -237 | -374 | -859 | -956 | -695 | -484 | -324 | -1.071 | -190 | 478 | -268 | -593 | -620 | -399 |
| Profit before tax | 97 | 182 | 740 | 1.966 | 339 | 1.442 | 3.542 | 2.928 | 129 | 7.813 | 8.068 | 1.502 | 1.418 | -674 |
| Tax | 25 | 50 | 184 | 457 | 69 | 346 | 768 | 829 | 98 | 1.554 | 1.729 | 323 | 303 | -151 |
| Net profit | 72 | 132 | 557 | 1.509 | 270 | 1.096 | 2.774 | 2.099 | 30 | 6.258 | 6.339 | 1.179 | 1.115 | -523 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 10.431 | 10.534 | 13.700 | 16.559 | 15.110 | 15.194 | 17.428 | 16.891 | 19.418 | 24.592 | 26.188 | 21.801 | 23.571 | 28.408 |
| Equity | 1.947 | 2.080 | 2.636 | 3.646 | 3.915 | 5.511 | 8.285 | 8.356 | 5.388 | 9.146 | 11.485 | 8.664 | 9.779 | 9.272 |
| Long-term debt | 4.121 | 4.121 | 3.716 | 1.215 | 1.519 | 0 | 0 | 0 | 687 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 4.337 | 4.258 | 7.247 | 11.492 | 9.429 | 9.507 | 8.953 | 8.367 | 8.842 | 14.979 | 14.512 | 12.968 | 13.598 | 19.129 |
| Total debt | 8.458 | 8.379 | 10.963 | 12.707 | 10.948 | 9.507 | 8.953 | 8.367 | 9.529 | 14.979 | 14.512 | 12.968 | 13.598 | 19.129 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PV Management | Management | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2011 | — | — | |
| Chairman | 2016 | — | — | |
| Board of Directors | 2011 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
NB INVEST HOLDING ApS | Company | 20.0% | 20.0% | 2012 |
MULLIGAN INVEST, ESBJERG ApS | Company | 20.0% | 20.0% | 2012 |
ASB INVEST HOLDING ApS | Company | 20.0% | 20.0% | 2012 |
PCSM HOLDING ApS | Company | 15.0% | 15.0% | 2024 |
4 Future Holding ApS | Company | 10.0% | 10.0% | 2017 |
PB CAPITAL INVEST ApS | Company | 10.0% | 10.0% | 2015 |
HØRNING PARKET A/S | Company | 10.0% | 10.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Vissing | Management | 0 companies |
| Henrik Bentsen | Board of Directors | 0 companies |
| Poul Bentsen | Board of Directors | 0 companies |
| Peter Christian Saaby Mathiasen | Chairman | 0 companies |
| Claus Harbo | Board of Directors | 0 companies |