| Revenue | DKK 83K | +2061% |
| EBITDA | DKK 45K | +1060% |
| Net profit | DKK -111K | +16% |
| Total assets | DKK 5,9M | +82% |
| Equity | DKK -1,1M | -11% |
| Employees | — | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 92 | 373 | 280 | 349 | 198 | 4.107 | -4.454 | 4 | 83 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 92 | 373 | 280 | 349 | 198 | 4.107 | -4.454 | 4 | 45 |
| Depreciation & amort. | -75 | -75 | -75 | -60 | -60 | -40 | -120 | -44 | -23 |
| EBIT | 17 | 298 | 205 | 289 | 138 | 4.067 | -4.574 | -40 | 22 |
| Net financials | -200 | -88 | -78 | -67 | -64 | -51 | 167 | -127 | -164 |
| Profit before tax | -183 | 210 | 127 | 222 | 73 | 4.016 | -4.407 | -167 | -142 |
| Tax | -35 | 52 | 29 | 60 | 17 | 861 | 54 | -35 | -31 |
| Net profit | -147 | 158 | 97 | 161 | 57 | 3.155 | -4.461 | -132 | -111 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.597 | 3.564 | 3.409 | 3.312 | 3.349 | 5.484 | 3.537 | 3.256 | 5.920 |
| Equity | -67 | 91 | 188 | 350 | 406 | 3.561 | -899 | -1.031 | -1.142 |
| Long-term debt | 1.418 | 1.340 | 1.258 | 1.176 | 1.095 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.246 | 2.133 | 1.963 | 1.787 | 1.848 | 1.922 | 4.382 | 4.268 | 7.062 |
| Total debt | 3.664 | 3.473 | 3.221 | 2.963 | 2.943 | 1.922 | 4.382 | 4.268 | 7.062 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PS Management | Management | 2013 | — | — |
SZ Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Harløse Holding ApS | Company | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Paw Samson | Management | 0 companies |
| Simon Zenteno Willumsen | Chief Executive Officer | 0 companies |