| Revenue | DKK 503K | -31% |
| EBITDA | DKK 139K | -58% |
| Net profit | DKK 82K | -55% |
| Total assets | DKK 1M | -17% |
| Equity | DKK 354K | +30% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.062 | 1.182 | 1.031 | 724 | 1.091 | 1.544 | 825 | 444 | 611 | 1.131 | 595 | 930 | 729 | 503 |
| Staff expenses | -219 | -743 | -921 | -798 | -775 | -258 | -161 | -576 | -484 | -612 | -360 | -586 | -402 | -364 |
| EBITDA | 843 | 439 | 110 | -75 | 316 | 1.285 | 664 | -132 | 128 | 519 | 236 | 344 | 327 | 139 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -20 | -28 | -47 | -62 | -22 | -7 | -0 |
| EBIT | 843 | 439 | 110 | -75 | 316 | 1.285 | 664 | -152 | 100 | 471 | 174 | 322 | 320 | 139 |
| Net financials | 0 | 2 | -9 | -58 | 0 | -14 | -22 | -17 | -33 | -28 | -20 | -29 | -75 | -33 |
| Profit before tax | 843 | 441 | 101 | -133 | 316 | 1.272 | 642 | -170 | 67 | 443 | 154 | 293 | 245 | 105 |
| Tax | 211 | 116 | 34 | 53 | 72 | 282 | 149 | -36 | 15 | 98 | 34 | 64 | 63 | 23 |
| Net profit | 616 | 325 | 67 | -246 | 244 | 989 | 493 | -133 | 52 | 345 | 120 | 228 | 183 | 82 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.227 | 1.081 | 1.092 | 816 | 1.032 | 2.218 | 1.461 | 1.078 | 1.534 | 1.976 | 1.280 | 1.239 | 1.219 | 1.006 |
| Equity | 697 | 722 | 779 | 438 | 452 | 441 | 935 | 501 | 554 | 749 | 369 | 290 | 272 | 354 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 463 | 339 | 222 | 102 | 0 | 0 |
| Short-term debt | 531 | 359 | 312 | 378 | 580 | 1.777 | 526 | 577 | 516 | 882 | 686 | 848 | 946 | 652 |
| Total debt | 531 | 359 | 312 | 378 | 580 | 1.777 | 526 | 577 | 980 | 1.221 | 908 | 950 | 946 | 652 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PL Founder | Founder | 2012 | — | — |
ML Management | Management | 2012 | — | — |
BE Founder | Founder | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2012 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
PIV AALBORG HOLDING ApS | Company | 66.7% | 66.7% | 2015 |
PHJ 1969 HOLDING ApS | Company | 15.0% | 15.0% | 2019 |
Grube Møller Holding Aps. | Company | 10.0% | 10.0% | 2018 |
| Individual | 5.0% | 5.0% | 2020 | |
ERREBOE HOLDING ApS | Company | 50.0% | 50.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Pernille Larsen | Founder | 0 companies |
| Michael Larsen | Management | 0 companies |
| Bente Erreboe Jensen | Founder | 0 companies |
| Morten Rasmussen | Board of Directors | 0 companies |