| Revenue | DKK 74K | -19% |
| EBITDA | DKK 74K | -19% |
| Net profit | DKK 37K | -34% |
| Total assets | DKK 2,4M | +0% |
| Equity | DKK 1,8M | +2% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 229 | 259 | 292 | 112 | 64 | 84 | 148 | 117 | 189 | 235 | 231 | 91 | 74 |
| Staff expenses | -0 | -16 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -2 | -0 | -0 |
| EBITDA | 229 | 243 | 292 | -313 | 64 | 84 | 148 | 117 | 189 | 235 | 233 | 91 | 74 |
| Depreciation & amort. | 67 | -47 | -108 | -19 | -19 | -19 | -19 | -6 | -19 | -14 | -0 | -0 | -0 |
| EBIT | 162 | 197 | 184 | -331 | 46 | 66 | 130 | 112 | 170 | 221 | 233 | 91 | 74 |
| Net financials | -216 | -217 | -163 | -140 | -62 | -73 | -59 | -154 | 0 | 0 | 0 | -19 | -15 |
| Profit before tax | -54 | -20 | 21 | -471 | -17 | -7 | 71 | -42 | 170 | 221 | 233 | 72 | 59 |
| Tax | -17 | -0 | 11 | -444 | -2 | 24 | 36 | -0 | -0 | -0 | -231 | 16 | 22 |
| Net profit | -27 | -20 | 10 | -26 | -14 | -31 | 35 | -42 | 170 | 221 | 464 | 56 | 37 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.969 | 4.914 | 4.810 | 2.338 | 2.504 | 2.609 | 2.702 | 2.702 | 2.702 | 2.702 | 2.702 | 2.413 | 2.419 |
| Equity | 1.480 | 1.460 | 1.470 | 1.443 | 1.429 | 1.398 | 1.368 | 1.368 | 1.368 | 1.368 | 1.368 | 1.778 | 1.815 |
| Long-term debt | 1.898 | 1.814 | 1.740 | 358 | 811 | 750 | 720 | 377 | 305 | 234 | 234 | 275 | 221 |
| Short-term debt | 1.015 | 1.066 | 1.013 | 394 | 124 | 298 | 426 | 947 | 1.028 | 1.100 | 1.100 | 361 | 383 |
| Total debt | 2.914 | 2.879 | 2.754 | 752 | 935 | 1.048 | 1.146 | 1.324 | 1.334 | 1.334 | 1.334 | 636 | 604 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PM Management | Management | 1973 | — | — |
KY Management | Management | 2020 | — | — |
JJ Audit | Audit | 1973 | — | — |
HC Management | Management | 1973 | — | — |
RE Audit | Audit | 1973 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1973 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Preben Møller Christensen | Management | 0 companies |
| Kirstine Yildirim Øgelund | Management | 0 companies |
| Jørgen Jørgensen | Audit | 0 companies |
| Helga Christensen | Management | 0 companies |
| Reg.revisor Evy Bai | Audit | 0 companies |
| Gitte Møller Christensen | Board of Directors | 0 companies |