| Revenue | DKK 174K | -7% |
| EBITDA | DKK 39K | -82% |
| Net profit | DKK -73K | -183% |
| Total assets | DKK 5,9M | +11% |
| Equity | DKK 1,5M | -5% |
| Employees | — | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -9 | — | -20 | 96 | 100 | 148 | 254 | 244 | 201 | 187 | 174 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -9 | -18 | -20 | 96 | 250 | 248 | 384 | 254 | 212 | 221 | 39 |
| Depreciation & amort. | -0 | -0 | 12 | -4 | -0 | -0 | -0 | -4 | -0 | -0 | -0 |
| EBIT | -9 | -18 | -32 | 92 | 250 | 248 | 384 | 250 | 212 | 221 | 39 |
| Net financials | 0 | -11 | -6 | -0 | -2 | -33 | -8 | -11 | -15 | -107 | -134 |
| Profit before tax | -9 | -29 | -38 | 91 | 248 | 215 | 376 | 239 | 197 | 114 | -95 |
| Tax | -2 | -3 | -7 | 15 | 55 | 48 | 83 | 53 | 45 | 26 | -21 |
| Net profit | -7 | -26 | -31 | 76 | 193 | 168 | 293 | 186 | 152 | 88 | -73 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 359 | 633 | 1.252 | 1.847 | 2.450 | 3.364 | 3.669 | 4.636 | 4.647 | 5.312 | 5.885 |
| Equity | 43 | 17 | -14 | 495 | 688 | 856 | 1.149 | 1.334 | 1.487 | 1.575 | 1.502 |
| Long-term debt | 0 | 172 | 42 | 17 | 0 | 630 | 585 | 2.325 | 2.278 | 3.328 | 3.631 |
| Short-term debt | 316 | 444 | 1.223 | 1.217 | 1.612 | 1.712 | 1.741 | 781 | 683 | 202 | 575 |
| Total debt | 316 | 616 | 1.266 | 1.234 | 1.612 | 2.342 | 2.326 | 3.106 | 2.961 | 3.530 | 4.206 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PS Management | Management | 2014 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2014 | |
CADABRA HOLDING ApS | Company | 50.0% | 50.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Per Søndergaard Andersen | Management | 0 companies |