| Revenue | DKK 102,3M | -4% |
| EBITDA | DKK -7,1M | -13638% |
| Net profit | DKK 13,9M | -9% |
| Total assets | DKK 1,2B | +15% |
| Equity | DKK 76,3M | +22% |
| Employees | 67 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -60 | 157 | 118 | 151 | 2 | 0 | 0 | 8.621 | 121.620 | 133.560 | 124.851 | 107.099 | 102.347 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -7.664 | -42.304 | -45.642 | -44.323 | -34.848 | -35.020 |
| EBITDA | -60 | 157 | 118 | 151 | 2 | 0 | 0 | 957 | -1.575 | 2.563 | 1.645 | -52 | -7.144 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -284 | -2.045 | -2.802 | -4.177 | -4.717 | -0 |
| EBIT | -60 | 157 | 118 | 151 | 2 | 0 | 0 | 673 | -3.620 | -240 | -2.533 | -4.769 | -7.144 |
| Net financials | 10 | -50 | 0 | -154 | 21 | 45 | 45 | 2.186 | 10.043 | 7.512 | 13.815 | 24.253 | 20.046 |
| Profit before tax | -50 | 107 | 118 | -3 | 23 | 45 | 45 | 2.859 | 6.423 | 7.272 | 11.282 | 19.484 | 17.712 |
| Tax | -0 | -0 | -100 | -1.303 | 5 | 10 | 10 | 629 | 1.413 | 1.614 | 2.387 | 4.215 | 3.860 |
| Net profit | -50 | 107 | 218 | 1.300 | 18 | 35 | 35 | 2.230 | 5.010 | 5.658 | 8.895 | 15.269 | 13.852 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 82.862 | 65.804 | 60.231 | 2.175 | 1.948 | 1.987 | 2.022 | 906.642 | 776.437 | 1.139.995 | 1.037.902 | 1.028.228 | 1.181.319 |
| Equity | 300 | 407 | 625 | 1.925 | 1.943 | 1.977 | 2.012 | 27.599 | 32.609 | 38.267 | 47.173 | 62.442 | 76.294 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 690 | 603.790 | 949.790 | 862.682 | 860.844 | 993.944 |
| Short-term debt | 82.563 | 65.397 | 59.606 | 250 | 5 | 10 | 10 | 878.353 | 140.039 | 151.939 | 128.047 | 104.942 | 111.081 |
| Total debt | 82.563 | 65.397 | 59.606 | 250 | 5 | 10 | 10 | 879.043 | 743.829 | 1.101.728 | 990.729 | 965.786 | 1.105.025 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PL Management | Management | 2012 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
KEOLIS DANMARK A/S | Company | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Lanng Nielsen | Management | 0 companies |