| Revenue | DKK 384K | -9% |
| EBITDA | DKK 157K | +441% |
| Net profit | DKK 133K | +404% |
| Total assets | DKK 308K | +52% |
| Equity | DKK 218K | +156% |
| Employees | 2 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 18 | 15 | 10 | -6 | -14 | -44 | 246 | 474 | 588 | 421 | 384 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -146 | -424 | -435 | -467 | -227 |
| EBITDA | 18 | 15 | 10 | -6 | -14 | -44 | 100 | 49 | 152 | -46 | 157 |
| Depreciation & amort. | -33 | -33 | -42 | -39 | -39 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -15 | -18 | -32 | -45 | -53 | -44 | 100 | 49 | 152 | -46 | 157 |
| Net financials | -8 | -10 | -9 | -6 | -6 | -7 | -6 | -3 | 0 | 2 | 3 |
| Profit before tax | -22 | -28 | -41 | -50 | -59 | -51 | 94 | 47 | 153 | -44 | 160 |
| Tax | -3 | -4 | -4 | -8 | -13 | 0 | 7 | 7 | 33 | -0 | 27 |
| Net profit | -19 | -24 | -36 | -42 | -46 | -51 | 88 | 40 | 119 | -44 | 133 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 213 | 225 | 190 | 147 | 97 | 47 | 193 | 126 | 252 | 203 | 308 |
| Equity | 31 | 57 | 21 | -21 | -67 | -118 | -30 | 10 | 129 | 85 | 218 |
| Long-term debt | 150 | 144 | 146 | 0 | 0 | 0 | 0 | 7 | 33 | 0 | 0 |
| Short-term debt | 32 | 23 | 23 | 168 | 164 | 165 | 223 | 110 | 90 | 118 | 90 |
| Total debt | 182 | 167 | 169 | 168 | 164 | 165 | 223 | 117 | 123 | 118 | 90 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PL Management | Management | 2014 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Everstone Holding A/S | Company | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Palle Larsen | Management | 0 companies |