| Revenue | DKK -13K | -17% |
| EBITDA | DKK -13K | +17% |
| Net profit | DKK 5,3M | -47% |
| Total assets | DKK 45,1M | +6% |
| Equity | DKK 33M | +19% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 229 | -840 | -1.409 | -239 | 1.035 | 1.813 | — | — | -42 | — | — | — | -15 | -12 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 220 | 833 | 1.404 | 233 | 1.029 | 1.807 | 1.795 | 1.342 | -42 | 2.043 | 557 | 612 | -15 | -12 |
| Depreciation & amort. | 264 | -264 | -264 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -44 | 568 | 1.140 | 233 | 1.029 | 1.807 | 1.795 | 1.342 | -42 | 2.043 | 557 | 612 | -15 | -12 |
| Net financials | -157 | -175 | -160 | -166 | -54 | -73 | 1.753 | 1.333 | 6.731 | 2.233 | 1.052 | 914 | 10.013 | 5.341 |
| Profit before tax | -201 | 394 | 980 | 67 | 976 | 1.734 | 1.748 | 1.328 | 6.689 | 2.219 | 1.041 | 898 | 9.998 | 5.329 |
| Tax | -41 | -44 | -35 | -30 | -13 | -17 | -12 | -4 | -5 | 36 | 104 | 59 | 62 | 35 |
| Net profit | -160 | 437 | 1.015 | 97 | 989 | 1.751 | 1.759 | 1.332 | 6.694 | 2.183 | 937 | 838 | 9.936 | 5.294 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.293 | 6.688 | 7.018 | 5.887 | 6.435 | 7.115 | 7.149 | 7.306 | 13.904 | 18.056 | 19.292 | 28.435 | 42.563 | 45.090 |
| Equity | -80 | 358 | 1.373 | 1.470 | 2.458 | 4.210 | 5.969 | 7.301 | 13.895 | 15.979 | 16.915 | 17.754 | 27.689 | 32.984 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 6.373 | 6.330 | 5.645 | 4.417 | 3.976 | 2.905 | 1.180 | 5 | 9 | 2.078 | 2.376 | 10.681 | 14.874 | 12.106 |
| Total debt | 6.373 | 6.330 | 5.645 | 4.417 | 3.976 | 2.905 | 1.180 | 5 | 9 | 2.078 | 2.376 | 10.681 | 14.874 | 12.106 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SL Management | Management | 2012 | — | — |
PA Management | Management | 2012 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
PTO ApS | Company | 100.0% | 100.0% | 2026 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Leth Pedersen | Management | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |