| Revenue | DKK 20M | -2% |
| EBITDA | DKK 8,4M | -18% |
| Net profit | DKK 4,3M | -29% |
| Total assets | DKK 47,9M | +31% |
| Equity | DKK 14,1M | -1% |
| Employees | 19 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.518 | 4.524 | 9.444 | 10.317 | 18.650 | 20.601 | 21.031 | 20.404 | 19.989 |
| Staff expenses | -3.525 | -6.165 | -6.423 | -7.001 | -7.381 | -8.193 | -9.156 | -10.057 | -11.370 |
| EBITDA | -25 | -1.642 | 2.091 | 3.316 | 11.270 | 12.408 | 11.875 | 10.347 | 8.438 |
| Depreciation & amort. | -1.349 | -1.695 | -1.834 | -2.040 | -1.960 | -1.809 | -1.578 | -1.687 | -1.853 |
| EBIT | -1.375 | -3.336 | 256 | 1.276 | 9.309 | 10.599 | 10.297 | 8.660 | 6.585 |
| Net financials | 154 | -904 | -1.315 | -1.561 | -912 | -269 | -721 | -846 | -1.052 |
| Profit before tax | -1.220 | -4.241 | -1.058 | -285 | 8.397 | 10.330 | 9.576 | 7.814 | 5.533 |
| Tax | -469 | -0 | -427 | 30 | 567 | 1.911 | 1.798 | 1.732 | 1.233 |
| Net profit | -751 | -4.241 | -631 | -315 | 7.831 | 8.419 | 7.777 | 6.082 | 4.300 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 26.238 | 30.073 | 34.590 | 35.108 | 27.866 | 34.908 | 34.266 | 36.639 | 47.911 |
| Equity | -701 | -4.942 | -2.454 | -2.769 | 5.062 | 13.481 | 14.958 | 14.282 | 14.082 |
| Long-term debt | 11.857 | 18.639 | 18.635 | 24.346 | 1.433 | 2.552 | 2.242 | 1.720 | 4.883 |
| Short-term debt | 15.083 | 16.375 | 18.410 | 13.530 | 21.371 | 18.875 | 17.066 | 19.064 | 27.766 |
| Total debt | 26.939 | 35.014 | 37.044 | 37.877 | 22.804 | 21.427 | 19.308 | 20.784 | 32.649 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PW Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
JT Management | Management | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2016 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2016 | — | — | |
KB | Board of Directors | 2020 | — | — |
| Board of Directors | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
I.B-L HOLDING A/S | Company | 66.7% | 66.7% | 2022 |
GPH ApS | Company | 15.0% | 15.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Wedelheim | Chief Executive Officer | 0 companies |
| Jens Torp | Management | 0 companies |
| Ivan Bjerg-Larsen | Chairman | 0 companies |
| Morten Bo Madsen | Board of Directors | 0 companies |
| Henning Schmidt-Petersen | Board of Directors | 0 companies |
| Jesper Bjerg-Larsen | Board of Directors | 0 companies |
| Allan Ingolf Rahtkens Norup | Board of Directors | 0 companies |
| Kim Bach | Board of Directors | 0 companies |
| Peter Dybdahl Ollendorff Hede | Board of Directors | 0 companies |