| Revenue | DKK 2,8M | +0% |
| EBITDA | DKK 1M | +5% |
| Net profit | DKK 3K | +105% |
| Total assets | DKK 14,9M | -3% |
| Equity | DKK 3,3M | +0% |
| Employees | 6 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 691 | 934 | 1.530 | 1.723 | 2.052 | 2.449 | 2.602 | 2.798 | 3.352 | 4.000 | 3.083 | 2.752 | 2.759 |
| Staff expenses | -224 | -213 | -579 | -490 | -809 | -956 | -1.061 | -1.456 | -1.445 | -1.423 | -1.511 | -1.660 | -1.683 |
| EBITDA | 467 | 721 | 951 | 1.232 | 1.243 | 1.493 | 1.541 | 1.343 | 1.908 | 2.578 | 1.573 | 999 | 1.049 |
| Depreciation & amort. | 318 | 324 | 267 | -372 | -406 | -432 | -493 | -422 | -414 | -408 | -382 | -428 | -390 |
| EBIT | 148 | 396 | 685 | 860 | 836 | 1.061 | 1.048 | 920 | 1.494 | 2.170 | 1.190 | 571 | 659 |
| Net financials | -589 | -563 | -436 | -568 | -493 | -616 | -649 | -667 | -626 | -441 | -561 | -630 | -647 |
| Profit before tax | -441 | -167 | 249 | 293 | 343 | 445 | 399 | 254 | 867 | 1.729 | 630 | -59 | 12 |
| Tax | -104 | -29 | 61 | 66 | 80 | 101 | 104 | 61 | 196 | 380 | 148 | -9 | 9 |
| Net profit | -336 | -137 | 188 | 227 | 263 | 343 | 295 | 193 | 671 | 1.349 | 482 | -49 | 3 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 16.054 | 15.662 | 15.524 | 15.379 | 15.332 | 15.714 | 15.181 | 15.538 | 15.944 | 15.708 | 15.357 | 15.385 | 14.895 |
| Equity | 100 | -37 | 151 | 378 | 641 | 984 | 1.129 | 1.322 | 1.693 | 3.042 | 3.324 | 3.274 | 3.277 |
| Long-term debt | 14.717 | 14.085 | 13.726 | 13.084 | 12.370 | 12.310 | 11.713 | 11.947 | 11.505 | 9.665 | 8.664 | 8.213 | 7.685 |
| Short-term debt | 1.236 | 1.614 | 1.647 | 1.918 | 2.248 | 2.246 | 2.060 | 1.930 | 2.292 | 2.499 | 2.811 | 3.349 | 3.375 |
| Total debt | 15.954 | 15.699 | 15.373 | 15.001 | 14.618 | 14.556 | 13.773 | 13.876 | 13.796 | 12.164 | 11.475 | 11.562 | 11.060 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PL Management | Management | 2012 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
OPLEVELSESMAGERIET ApS | Company | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Lützen | Management | 0 companies |