| Revenue | DKK 888K | -22% |
| EBITDA | DKK 164K | -41% |
| Net profit | DKK 47K | -71% |
| Total assets | DKK 4M | -23% |
| Equity | DKK 3,5M | -21% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.369 | 1.755 | 1.713 | 2.219 | 2.159 | 2.316 | 2.470 | 1.968 | 1.552 | 727 | 2.057 | 1.412 | 1.135 | 888 |
| Staff expenses | -1.235 | -925 | -728 | -1.169 | -1.407 | -1.043 | -1.134 | -1.007 | -1.149 | -1.044 | -801 | -912 | -858 | -724 |
| EBITDA | 135 | 830 | 985 | 1.001 | 752 | 1.273 | 1.336 | 960 | 404 | -317 | 1.237 | 500 | 278 | 164 |
| Depreciation & amort. | -5 | -8 | -8 | -8 | -8 | -5 | -38 | -72 | -72 | -72 | -19 | -9 | -52 | -52 |
| EBIT | 129 | 822 | 977 | 993 | 744 | 1.267 | 1.299 | 888 | 332 | -389 | 1.218 | 490 | 226 | 113 |
| Net financials | -63 | -101 | -42 | -19 | -57 | -78 | 31 | 93 | 107 | 90 | 59 | 7 | -15 | -50 |
| Profit before tax | 66 | 721 | 934 | 974 | 687 | 1.189 | 1.330 | 982 | 439 | -299 | 1.277 | 497 | 211 | 63 |
| Tax | 25 | 176 | 228 | 228 | 150 | 266 | 294 | 216 | 108 | 1 | 182 | 110 | 47 | 15 |
| Net profit | 42 | 545 | 706 | 746 | 537 | 923 | 1.036 | 766 | 331 | -300 | 1.095 | 387 | 163 | 47 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.809 | 2.897 | 2.819 | 3.922 | 4.214 | 4.765 | 6.512 | 6.312 | 5.840 | 4.453 | 4.918 | 4.958 | 5.138 | 3.964 |
| Equity | 542 | 1.087 | 1.793 | 2.039 | 2.026 | 2.573 | 2.859 | 2.824 | 3.156 | 2.855 | 3.950 | 4.338 | 4.501 | 3.548 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 42 | 146 | 148 | 151 | 0 | 0 | 0 |
| Short-term debt | 1.267 | 1.810 | 1.027 | 1.882 | 2.188 | 2.193 | 3.650 | 3.444 | 2.538 | 1.449 | 817 | 570 | 597 | 386 |
| Total debt | 1.267 | 1.810 | 1.027 | 1.882 | 2.188 | 2.193 | 3.650 | 3.486 | 2.684 | 1.597 | 968 | 570 | 597 | 386 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AS Management | Management | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2017 | — | — | |
| Chairman | 2012 | — | — | |
| Board of Directors | 2012 | — | — | |
| Chairman | 2020 | — | — | |
| Chairman | 2012 | — | — | |
| Chairman | 2014 | — | — | |
| Chairman | 2016 | — | — | |
| Board of Directors | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
PS HOLDING ApS, BILLUND | Company | 100.0% | 100.0% | 2017 |
| Individual | 10.0% | 10.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Anne-Mette Sørensen | Management | 0 companies |
| Brian Henning Toftlund Hansen | Board of Directors | 0 companies |
| John Pedersen | Chairman | 0 companies |
| Lars Müggler | Board of Directors | 0 companies |
| Per Madsen Schmidt | Chairman | 0 companies |
| Mads Laursen | Chairman | 0 companies |
| Helle Schmidt | Chairman | 0 companies |
| Martin Brinch Pedersen | Chairman | 0 companies |
| Maria Schmidt Sørensen | Board of Directors | 0 companies |