| Revenue | DKK 736K | +10% |
| EBITDA | DKK 408K | +12% |
| Net profit | DKK 166K | +33% |
| Total assets | DKK 4,5M | -3% |
| Equity | DKK 937K | +22% |
| Employees | — | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 61 | 272 | 527 | 654 | 660 | 647 | 621 | 606 | 672 | 736 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 15 | 113 | 290 | 335 | 198 | 363 | 288 | 315 | 366 | 408 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 15 | 113 | 290 | 335 | 198 | 363 | 288 | 315 | 366 | 408 |
| Net financials | -14 | -78 | -96 | -102 | -89 | -82 | -73 | -99 | -205 | -194 |
| Profit before tax | 1 | 34 | 194 | 233 | 109 | 281 | 215 | 216 | 160 | 213 |
| Tax | 2 | 9 | 43 | 53 | 24 | 62 | 48 | 48 | 35 | 47 |
| Net profit | -0 | 25 | 151 | 180 | 85 | 219 | 168 | 168 | 125 | 166 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.691 | 4.121 | 4.423 | 4.353 | 4.392 | 4.310 | 4.290 | 4.879 | 4.709 | 4.549 |
| Equity | 200 | 225 | 376 | 556 | 641 | 860 | 1.028 | 1.196 | 771 | 937 |
| Long-term debt | 935 | 3.214 | 3.076 | 2.865 | 2.662 | 2.460 | 2.301 | 3.396 | 3.590 | 3.264 |
| Short-term debt | 557 | 682 | 967 | 924 | 1.084 | 985 | 958 | 266 | 330 | 335 |
| Total debt | 1.492 | 3.895 | 4.044 | 3.789 | 3.745 | 3.445 | 3.259 | 3.662 | 3.920 | 3.599 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
DS Management | Management | 2015 | — | — |
PV Management | Management | 2015 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Pernille Vinther Holding ApS | Company | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Danny Stig Nielsen | Management | 0 companies |
| Pernille Vinther | Management | 0 companies |