| Revenue | DKK 7,6M | -3% |
| EBITDA | DKK 7,6M | -3% |
| Net profit | DKK 1,1M | -23% |
| Total assets | DKK 222,2M | +0% |
| Equity | DKK 47,2M | +2% |
| Employees | — | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 259 | 2.675 | 2.795 | 2.045 | 5.807 | 6.979 | 7.121 | 6.877 | 7.114 | 7.450 | 7.801 | 7.586 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 30.259 | 2.675 | 2.795 | 73.956 | 5.807 | 6.979 | 7.121 | 28.877 | 7.114 | 7.450 | 7.801 | 7.586 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 30.259 | 2.675 | 2.795 | 73.956 | 5.807 | 6.979 | 7.121 | 28.877 | 7.114 | 7.450 | 7.801 | 7.586 |
| Net financials | -915 | -1.354 | -763 | -4.397 | -4.441 | -3.120 | -3.659 | -4.000 | -3.895 | -3.839 | -5.950 | -6.161 |
| Profit before tax | 29.343 | 1.320 | 2.031 | 69.560 | 1.366 | 3.859 | 3.462 | 24.877 | 3.219 | 3.612 | 1.852 | 1.426 |
| Tax | 6.500 | 301 | 490 | 15.247 | -373 | 849 | 607 | 5.473 | 708 | 794 | 408 | 314 |
| Net profit | 22.843 | 1.019 | 1.541 | 54.313 | 1.739 | 3.010 | 2.855 | 19.404 | 2.511 | 2.817 | 1.444 | 1.111 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 66.330 | 87.885 | 129.480 | 277.158 | 265.806 | 267.646 | 204.704 | 224.599 | 228.925 | 227.403 | 222.867 | 222.179 |
| Equity | 22.928 | 23.947 | 25.488 | 79.801 | 64.710 | 65.720 | 23.575 | 39.979 | 42.490 | 40.307 | 46.122 | 47.233 |
| Long-term debt | 11.615 | 35.429 | 67.335 | 138.318 | 157.662 | 156.435 | 154.992 | 153.583 | 152.192 | 150.495 | 150.795 | 148.410 |
| Short-term debt | 25.287 | 22.009 | 30.157 | 37.292 | 26.589 | 28.439 | 9.078 | 9.132 | 12.333 | 14.700 | 3.916 | 4.501 |
| Total debt | 36.902 | 57.438 | 97.492 | 175.610 | 184.251 | 184.874 | 164.070 | 162.715 | 164.524 | 165.196 | 154.711 | 152.911 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PS Management | Management | 2012 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SEXTUS NEXT ApS | Company | 100.0% | 100.0% | 2013 |
| Individual | 33.3% | 33.3% | 2013 | |
| Individual | 33.3% | 33.3% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Sextus Rasmussen | Management | 0 companies |