| Revenue | DKK 2,2M | +7% |
| EBITDA | DKK 2,2M | +7% |
| Net profit | DKK 1,8M | +9% |
| Total assets | DKK 5M | +9% |
| Equity | DKK 3,7M | +18% |
| Employees | 15 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 1.868 | 2.464 | 2.186 | 2.762 | 1.782 | 1.905 | 1.720 | 188 | 115 | 1.570 | 1.323 | 2.082 | 2.221 |
| Staff expenses | -0 | -1.797 | -2.733 | -2.948 | -2.558 | -1.947 | -1.616 | -902 | -47 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 0 | 71 | -270 | -762 | 204 | -166 | 289 | 818 | 142 | 115 | 1.570 | 1.276 | 2.082 | 2.221 |
| Depreciation & amort. | -0 | -79 | -97 | -106 | -102 | -97 | -139 | -124 | -117 | -120 | -117 | -65 | -97 | -120 |
| EBIT | 0 | -7 | -367 | -868 | 102 | -262 | 150 | 695 | 25 | -5 | 1.453 | 1.211 | 1.985 | 2.101 |
| Net financials | 0 | -2 | -0 | -19 | -47 | -64 | -33 | -8 | -2 | -3 | 11 | 63 | 98 | 150 |
| Profit before tax | 0 | -9 | -367 | -887 | 55 | -327 | 116 | 686 | 23 | -8 | 1.464 | 1.274 | 2.083 | 2.251 |
| Tax | -0 | 5 | 2 | -0 | -331 | 19 | -73 | 174 | 204 | -0 | 124 | 298 | 467 | 497 |
| Net profit | 0 | -15 | -369 | -886 | 385 | -346 | 189 | 512 | -181 | -8 | 1.340 | 976 | 1.616 | 1.755 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.113 | 1.601 | 1.275 | 1.087 | 832 | 1.418 | 1.922 | 2.196 | 790 | 1.515 | 2.164 | 3.432 | 4.580 | 4.980 |
| Equity | 815 | 800 | 432 | -455 | -69 | -415 | -226 | 286 | 105 | 97 | 1.437 | 2.413 | 3.129 | 3.684 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | -298 | 796 | 836 | 1.535 | 901 | 1.833 | 2.147 | 1.909 | 684 | 1.417 | 727 | 1.005 | 1.451 | 1.296 |
| Total debt | -298 | 796 | 836 | 1.535 | 901 | 1.833 | 2.147 | 1.909 | 684 | 1.417 | 727 | 1.005 | 1.451 | 1.296 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CB Management | Management | 2011 | — | — |
PE Management | Management | 2013 | — | — |
MM Management | Management | 2011 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2011 | — | — | |
| Board of Directors | 2011 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Palæo Holding ApS | Company | 100.0% | 100.0% | 2019 |
PEN HOLDING 2011 ApS | Company | 33.3% | 33.3% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Christian Bowall | Management | 0 companies |
| Peter Emil Nielsen | Management | 0 companies |
| Mads Motzfeldt Fischer | Management | 0 companies |
| Peter Frederik Andreasen | Chairman | 0 companies |
| Thomas Rode Andersen | Board of Directors | 0 companies |