| Revenue | DKK 4,1M | +5% |
| EBITDA | DKK 1,1M | -12% |
| Net profit | DKK 587K | -17% |
| Total assets | DKK 3,3M | -10% |
| Equity | DKK 2,7M | +3% |
| Employees | 5 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 837 | 1.263 | 1.808 | 2.128 | 2.543 | 2.765 | 2.681 | 2.950 | 3.021 | 3.260 | 3.723 | 3.900 | 4.089 |
| Staff expenses | -1.091 | -965 | -1.598 | -1.537 | -2.104 | -1.974 | -2.171 | -2.195 | -2.421 | -2.241 | -2.472 | -2.597 | -2.947 |
| EBITDA | -253 | 298 | 210 | 592 | 439 | 791 | 511 | 755 | 601 | 1.019 | 1.251 | 1.302 | 1.142 |
| Depreciation & amort. | -51 | -92 | -194 | -257 | -266 | -255 | -225 | -201 | -244 | -272 | -316 | -375 | -376 |
| EBIT | -304 | 206 | 16 | 334 | 173 | 536 | 286 | 554 | 356 | 748 | 936 | 927 | 766 |
| Net financials | -26 | -38 | -33 | -129 | -104 | -114 | -106 | -96 | -87 | -62 | -42 | -19 | -10 |
| Profit before tax | -330 | 168 | -17 | 205 | 69 | 421 | 181 | 457 | 270 | 685 | 894 | 908 | 756 |
| Tax | -0 | -41 | -13 | 36 | 29 | 92 | 39 | 102 | 60 | 151 | 199 | 201 | 169 |
| Net profit | -330 | 208 | -5 | 170 | 40 | 329 | 141 | 355 | 209 | 534 | 695 | 706 | 587 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 845 | 1.188 | 3.750 | 3.787 | 3.770 | 4.043 | 3.676 | 3.701 | 4.098 | 3.798 | 3.736 | 3.727 | 3.338 |
| Equity | -230 | -22 | -27 | 143 | 183 | 512 | 653 | 1.009 | 1.218 | 1.752 | 2.448 | 2.654 | 2.741 |
| Long-term debt | 0 | 0 | 3.088 | 2.930 | 2.751 | 2.511 | 2.135 | 1.858 | 1.280 | 554 | 0 | 0 | 0 |
| Short-term debt | 1.076 | 1.210 | 689 | 714 | 830 | 978 | 853 | 823 | 1.593 | 1.487 | 1.288 | 1.073 | 597 |
| Total debt | 1.076 | 1.210 | 3.777 | 3.644 | 3.581 | 3.490 | 2.988 | 2.682 | 2.873 | 2.041 | 1.288 | 1.073 | 597 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PL Management | Management | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2016 | — | — | |
| Chairman | 2012 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
PETER THOMSEN FINANS ApS | Company | 33.3% | 33.3% | 2016 |
LARS THOMSEN FINANS ApS | Company | 20.0% | 20.0% | 2016 |
MAGNUS LANDSTRÖM GOLFACADEMY ApS | Company | 20.0% | 20.0% | 2012 |
KIEL LARSSON ApS | Company | 20.0% | 20.0% | 2012 |
COMPCO ApS | Company | 10.0% | 10.0% | 2012 |
DDGOLF ApS | Company | 10.0% | 10.0% | 2012 |
| Individual | 20.0% | 20.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Lind Thomsen | Management | 0 companies |
| Thomas Kiel Larsson | Board of Directors | 0 companies |
| David Dickmeiss | Board of Directors | 0 companies |
| Lars Bernstorff Thomsen | Board of Directors | 0 companies |
| Nils Yngve Magnus Landström | Chairman | 0 companies |