| Revenue | DKK 149K | -61% |
| EBITDA | DKK -863K | -49% |
| Net profit | DKK -896K | -32% |
| Total assets | DKK 2M | +7% |
| Equity | DKK 93K | -22% |
| Employees | — | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.943 | 3.051 | 3.413 | 3.151 | 2.396 | 1.716 | 679 | -147 | 379 | 149 |
| Staff expenses | -1.905 | -2.290 | -2.014 | -2.484 | -2.153 | -1.814 | -1.646 | -1.014 | -956 | -1.012 |
| EBITDA | 1.038 | 761 | 1.399 | 667 | 244 | -97 | -967 | -1.161 | -577 | -863 |
| Depreciation & amort. | -378 | -497 | -547 | -562 | -564 | -218 | -147 | -285 | -257 | -238 |
| EBIT | 660 | 264 | 852 | 105 | -321 | -315 | -1.114 | -1.446 | -835 | -1.101 |
| Net financials | -108 | -146 | -135 | -125 | -307 | -74 | -73 | -72 | -38 | -48 |
| Profit before tax | 552 | 118 | 717 | -21 | -627 | -389 | -1.187 | -1.518 | -873 | -1.149 |
| Tax | 138 | 29 | 168 | -5 | -138 | -86 | -261 | -334 | -192 | -253 |
| Net profit | 414 | 89 | 549 | -16 | -489 | -303 | -926 | -1.184 | -681 | -896 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.961 | 4.303 | 4.774 | 4.074 | 4.125 | 4.349 | 4.590 | 2.667 | 1.826 | 1.954 |
| Equity | 494 | 173 | 633 | 67 | 83 | 90 | 84 | 100 | 119 | 93 |
| Long-term debt | 969 | 683 | 396 | 110 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 3.498 | 3.446 | 3.742 | 3.896 | 4.042 | 4.259 | 4.466 | 2.538 | 1.688 | 1.852 |
| Total debt | 4.466 | 4.128 | 4.138 | 4.006 | 4.042 | 4.259 | 4.466 | 2.538 | 1.688 | 1.852 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PS Management | Management | 2012 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SAMSØE & SAMSØE HOLDING A/S | Company | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Sextus Rasmussen | Management | 0 companies |