| Revenue | DKK 898K | -24% |
| EBITDA | DKK 1,5M | +43% |
| Net profit | DKK 932K | +37% |
| Total assets | DKK 2,3M | -87% |
| Equity | DKK 574K | -93% |
| Employees | — | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 374 | -1.126 | 1.136 | 1.145 | 1.153 | 1.160 | 1.167 | 1.178 | 1.185 | 898 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 340 | -188 | -508 | 804 | 1.060 | 1.367 | 1.054 | 980 | 1.045 | 1.494 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 340 | -188 | -508 | 804 | 1.060 | 1.367 | 1.054 | 980 | 1.045 | 1.494 |
| Net financials | -359 | -311 | -287 | -288 | -295 | -275 | -242 | -213 | -174 | -133 |
| Profit before tax | -19 | -499 | -795 | 516 | 765 | 1.092 | 812 | 767 | 871 | 1.361 |
| Tax | -4 | -111 | -175 | 114 | 168 | 241 | 178 | 169 | 192 | 429 |
| Net profit | -15 | -388 | -620 | 403 | 597 | 852 | 634 | 598 | 679 | 932 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 16.794 | 16.685 | 16.737 | 16.909 | 17.086 | 17.179 | 17.249 | 17.175 | 17.303 | 2.295 |
| Equity | 4.391 | 4.778 | 5.273 | 5.549 | 6.509 | 7.234 | 7.742 | 8.214 | 8.767 | 574 |
| Long-term debt | 11.282 | 11.039 | 10.552 | 10.328 | 9.246 | 8.277 | 7.530 | 6.755 | 6.079 | 0 |
| Short-term debt | 1.121 | 760 | 630 | 671 | 721 | 852 | 1.033 | 1.148 | 1.283 | 1.721 |
| Total debt | 12.403 | 11.799 | 11.182 | 10.999 | 9.967 | 9.129 | 8.563 | 7.903 | 7.361 | 1.721 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PG Management | Management | 2013 | — | — |
CF Unofficial title | Unofficial title | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2013 | — | — | |
| Chairman | 2013 | — | — | |
| Board of Directors | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
HCEA HOLDING ApS | Company | 10.0% | 10.0% | 2013 |
Åvænget Invest ApS | Company | 25.0% | 25.0% | 2019 |
BRAUNER HOLDING ApS | Company | 10.0% | 10.0% | 2013 |
GMJ AF 1/10 1994 ApS | Company | 10.0% | 10.0% | 2013 |
Projektas Handel og Investering ApS | Company | 10.0% | 10.0% | 2019 |
MAS HOLDING AF 1. JULI 1999 ApS | Company | 10.0% | 10.0% | 2013 |
MIDTVEST IT HOLDING ApS | Company | 10.0% | 10.0% | 2013 |
ELKJAERHOLM INVEST ApS | Company | 10.0% | 10.0% | 2013 |
PT HOLDING HERNING ApS | Company | 10.0% | 10.0% | 2013 |
GUSTAV H.C. A/S | Company | 10.0% | 10.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Guldbrandt Tromborg | Management | 0 companies |
| Christoffer Fode | Unofficial title | 0 companies |
| Henning Christian Egebæk Andersen | Board of Directors | 0 companies |
| Preben Kristensen | Chairman | 0 companies |
| Jørn Jensen Holm | Board of Directors | 0 companies |