| Revenue | DKK 4,2M | +8% |
| EBITDA | DKK 1,5M | +0% |
| Net profit | DKK 1M | +4% |
| Total assets | DKK 11,7M | +6% |
| Equity | DKK 1,1M | +4% |
| Employees | 1 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.996 | 2.729 | 3.921 | 3.067 | 3.207 | 5.043 | 3.692 | 3.765 | 3.252 | 3.918 | 4.244 |
| Staff expenses | -1.447 | -1.155 | -2.017 | -1.478 | -1.553 | -2.247 | -2.070 | -2.221 | -2.325 | -2.385 | -2.710 |
| EBITDA | 549 | 1.574 | 1.904 | 1.589 | 1.654 | 2.797 | 1.623 | 1.544 | 927 | 1.533 | 1.534 |
| Depreciation & amort. | -576 | -423 | -435 | -453 | -377 | -219 | -207 | -200 | -202 | -152 | -81 |
| EBIT | -27 | 1.150 | 1.469 | 1.136 | 1.277 | 2.577 | 1.415 | 1.344 | 725 | 1.381 | 1.452 |
| Net financials | -72 | -60 | -136 | -219 | -147 | -154 | -69 | -108 | -131 | -137 | -160 |
| Profit before tax | -99 | 1.090 | 1.333 | 917 | 1.130 | 2.424 | 1.346 | 1.236 | 594 | 1.245 | 1.292 |
| Tax | 427 | 240 | 294 | 202 | 249 | 534 | 296 | 272 | 131 | 274 | 284 |
| Net profit | -526 | 850 | 1.039 | 715 | 881 | 1.890 | 1.049 | 964 | 463 | 970 | 1.008 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.913 | 5.610 | 6.680 | 7.924 | 7.614 | 10.020 | 7.073 | 8.117 | 9.023 | 10.972 | 11.658 |
| Equity | 1.524 | 920 | 1.109 | 785 | 951 | 1.960 | 1.119 | 1.034 | 533 | 1.040 | 1.078 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 307 | 285 | 142 | 277 | 282 |
| Short-term debt | 3.072 | 4.457 | 5.427 | 7.080 | 6.630 | 8.028 | 5.625 | 6.789 | 8.348 | 9.655 | 10.298 |
| Total debt | 3.072 | 4.457 | 5.427 | 7.080 | 6.630 | 8.028 | 5.931 | 7.074 | 8.490 | 9.931 | 10.580 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PF Management | Management | 2016 | — | — |
NS Management | Management | 2014 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Philip Fleischer | Management | 0 companies |
| Niels Søren Frederik Kornerup | Management | 0 companies |