| Revenue | DKK 1,2M | -2% |
| EBITDA | DKK 6,9M | +163% |
| Net profit | DKK 5,1M | +191% |
| Total assets | DKK 23,9M | +23% |
| Equity | DKK 11,3M | +84% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | 1.265 | 1.370 | 1.401 | 1.433 | 1.464 | 1.437 | 1.433 | 1.488 | 1.486 | 1.534 | 1.219 | 1.191 |
| Staff expenses | -0 | -20 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | — | 3.420 | 874 | 1.587 | 1.157 | 1.181 | 1.054 | 1.118 | 1.090 | 1.222 | 1.257 | 2.619 | 6.891 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | — | 3.420 | 874 | 1.587 | 1.157 | 1.181 | 1.054 | 1.118 | 1.090 | 1.222 | 1.257 | 2.619 | 6.891 |
| Net financials | 0 | -489 | -485 | -463 | -542 | -672 | -675 | -551 | -484 | -438 | -391 | -358 | -340 |
| Profit before tax | — | 2.931 | 389 | 1.124 | 615 | 509 | 378 | 567 | 606 | 783 | 866 | 2.261 | 6.551 |
| Tax | -0 | 717 | 44 | 213 | 192 | 112 | 83 | 125 | 133 | 172 | 190 | 498 | 1.413 |
| Net profit | — | 2.215 | 345 | 911 | 423 | 397 | 295 | 443 | 473 | 611 | 675 | 1.764 | 5.138 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 15.497 | 16.008 | 16.616 | 16.709 | 16.752 | 16.957 | 17.000 | 18.111 | 16.142 | 16.975 | 19.470 | 23.905 |
| Equity | — | 4.959 | 5.341 | 6.483 | 6.752 | 2.382 | 2.158 | 2.600 | 3.073 | 3.684 | 4.359 | 6.123 | 11.261 |
| Long-term debt | 0 | 7.304 | 6.796 | 6.072 | 5.053 | 4.421 | 5.050 | 4.724 | 4.399 | 4.073 | 3.741 | 3.410 | 3.078 |
| Short-term debt | 0 | 2.437 | 3.087 | 3.151 | 3.854 | 8.817 | 8.534 | 8.377 | 9.259 | 6.923 | 7.329 | 8.002 | 6.322 |
| Total debt | 0 | 9.741 | 9.883 | 9.224 | 8.906 | 13.238 | 13.583 | 13.102 | 13.657 | 10.995 | 11.070 | 11.412 | 9.400 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PS Management | Management | 2025 | — | — |
HH Management | Management | 2012 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SEXTUS NEXT ApS | Company | 100.0% | 100.0% | 2025 |
TEAG HOLDING A/S | Company | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Sextus Rasmussen | Management | 0 companies |
| Hans Henrik Lykke Brask | Management | 0 companies |