| Revenue | DKK 2,2M | -17% |
| EBITDA | DKK 2,2M | -17% |
| Net profit | DKK -419K | -138% |
| Total assets | DKK 64M | +26% |
| Equity | DKK 16,4M | +463% |
| Employees | 1 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.893 | 2.113 | 2.542 | 2.047 | 1.963 | 2.082 | 2.451 | 2.659 | 2.197 |
| Staff expenses | -215 | -82 | -101 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 1.678 | 2.031 | 2.441 | 1.362 | 1.963 | 2.082 | 2.451 | 2.659 | 2.197 |
| Depreciation & amort. | -982 | -1.010 | -831 | -582 | -613 | -605 | -605 | -556 | -556 |
| EBIT | 696 | 1.021 | 1.610 | 780 | 1.350 | 1.477 | 1.845 | 2.104 | 1.641 |
| Net financials | -1.279 | -959 | -813 | -1.250 | -775 | -761 | -721 | -800 | -2.106 |
| Profit before tax | -583 | 62 | 798 | -470 | 576 | 716 | 1.125 | 1.303 | -464 |
| Tax | -151 | 59 | 209 | -117 | 70 | 156 | 245 | 194 | -45 |
| Net profit | -432 | 2 | 589 | -353 | 506 | 559 | 880 | 1.109 | -419 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 59.113 | 56.575 | 52.346 | 51.372 | 51.739 | 52.239 | 50.759 | 50.561 | 63.950 |
| Equity | -382 | -380 | 209 | -144 | 362 | 921 | 1.801 | 2.910 | 16.381 |
| Long-term debt | 57.730 | 55.729 | 50.542 | 51.043 | 50.540 | 50.238 | 47.818 | 46.559 | 46.308 |
| Short-term debt | 1.765 | 1.226 | 1.477 | 473 | 766 | 940 | 922 | 892 | 756 |
| Total debt | 59.495 | 56.955 | 52.019 | 51.516 | 51.307 | 51.177 | 48.741 | 47.451 | 47.064 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
WB Management | Management | 2019 | — | — |
FB Management | Management | 2020 | — | — |
PA Founder | Founder | 2015 | — | — |
PK Management | Management | 2015 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2019 | |
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Willem Buiter | Management | 0 companies |
| Frits Benning | Management | 0 companies |
| PK-INVEST AS | Founder | 0 companies |
| Peter Kristianslund | Management | 0 companies |