| Revenue | DKK 705K | +155% |
| EBITDA | DKK 705K | +155% |
| Net profit | DKK 515K | +432% |
| Total assets | DKK 3,7M | +2% |
| Equity | DKK 2,8M | +22% |
| Employees | — | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 167 | 155 | 267 | 307 | 305 | 255 | 290 | 300 | 244 | 319 | 342 | 277 | 705 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 167 | 155 | 267 | 307 | 305 | 255 | 290 | 300 | 244 | 319 | 342 | 277 | 705 |
| Depreciation & amort. | 125 | 126 | 146 | -139 | 139 | -139 | -139 | -139 | -139 | -171 | -171 | -171 | -132 |
| EBIT | 42 | 30 | 121 | 168 | 166 | 116 | 151 | 161 | 105 | 148 | 172 | 106 | 574 |
| Net financials | -48 | -62 | -58 | -57 | -46 | -37 | -29 | -18 | -13 | -4 | 8 | 18 | 30 |
| Profit before tax | -6 | -32 | 63 | 111 | 120 | 79 | 122 | 142 | 92 | 144 | 179 | 124 | 604 |
| Tax | -79 | -5 | 17 | 24 | 26 | 17 | 27 | 31 | 20 | 32 | 39 | 27 | 89 |
| Net profit | 73 | -27 | 46 | 87 | 94 | 62 | 95 | 111 | 72 | 112 | 140 | 97 | 515 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.895 | 3.401 | 3.813 | 3.754 | 3.699 | 3.591 | 3.532 | 3.621 | 3.273 | 3.373 | 3.513 | 3.583 | 3.662 |
| Equity | 1.440 | 1.413 | 1.459 | 1.546 | 1.640 | 1.702 | 1.797 | 1.908 | 1.979 | 2.092 | 2.232 | 2.328 | 2.843 |
| Long-term debt | 730 | 664 | 1.531 | 1.352 | 1.170 | 982 | 914 | 864 | 814 | 765 | 719 | 666 | 182 |
| Short-term debt | 154 | 780 | 310 | 372 | 435 | 483 | 427 | 485 | 146 | 219 | 302 | 365 | 396 |
| Total debt | 884 | 1.444 | 1.841 | 1.724 | 1.606 | 1.465 | 1.341 | 1.349 | 960 | 984 | 1.021 | 1.031 | 579 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PF Management | Management | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
PETER FOURNAISE HOLDING ApS | Company | 50.0% | 50.0% | 2013 |
JENS FOURNAISE HOLDING ApS | Company | 15.0% | 15.0% | 2013 |
CHARLOTTE FOURNAISE HOLDING ApS | Company | 15.0% | 15.0% | 2013 |
JEANNETTE FOURNAISE HOLDING ApS | Company | 15.0% | 15.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Fournaise | Management | 0 companies |
| Michael Sønderskov | Board of Directors | 0 companies |
| Mads Thuesen | Board of Directors | 0 companies |