| Revenue | DKK 17M | +15% |
| EBITDA | DKK 1,3M | +33% |
| Net profit | DKK 720K | +6% |
| Total assets | DKK 12,8M | +14% |
| Equity | DKK 6,6M | +26% |
| Employees | 32 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.426 | 4.323 | 3.378 | 3.735 | 5.058 | -1.172 | 4.932 | 5.553 | 7.618 | 14.762 | 15.716 | 14.875 | 17.032 |
| Staff expenses | -1.566 | -2.186 | -1.640 | -2.678 | -3.123 | -3.368 | -3.829 | -5.043 | -6.057 | -13.354 | -14.290 | -13.908 | -15.750 |
| EBITDA | 1.860 | -791 | -1.010 | 1.057 | 1.920 | -4.540 | 1.103 | 510 | 1.561 | 1.408 | 1.426 | 966 | 1.282 |
| Depreciation & amort. | 729 | -673 | -316 | -123 | -101 | -104 | -183 | -189 | -305 | -248 | -108 | -136 | -267 |
| EBIT | 1.131 | -1.464 | -1.326 | 933 | 1.820 | -4.644 | 920 | 320 | 1.256 | 1.160 | 1.318 | 830 | 1.015 |
| Net financials | 120 | -76 | 39 | 15 | 15 | 6 | -38 | 51 | 72 | 107 | 110 | 86 | -48 |
| Profit before tax | 1.250 | -687 | -696 | 948 | 1.807 | -4.643 | 901 | 371 | 1.328 | 1.267 | 1.428 | 916 | 966 |
| Tax | 265 | 351 | 334 | 240 | 402 | 20 | -0 | -0 | -436 | 195 | 314 | 235 | 246 |
| Net profit | 986 | -1.038 | -1.031 | 708 | 1.405 | -4.663 | 901 | 371 | 1.764 | 1.072 | 1.114 | 681 | 720 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 10.168 | 8.585 | 8.733 | 7.953 | 8.522 | 7.543 | 9.510 | 9.423 | 9.764 | 10.576 | 11.163 | 11.149 | 12.753 |
| Equity | 5.748 | 4.036 | 5.066 | 4.274 | 4.679 | -1.484 | -583 | -212 | 2.351 | 3.423 | 4.537 | 5.218 | 6.594 |
| Long-term debt | 392 | 373 | 228 | 170 | 0 | 0 | 2.545 | 105 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 4.028 | 4.112 | 3.340 | 3.496 | 3.835 | 9.027 | 7.548 | 9.530 | 7.412 | 7.152 | 6.606 | 5.913 | 5.997 |
| Total debt | 4.420 | 4.485 | 3.568 | 3.666 | 3.835 | 9.027 | 10.093 | 9.636 | 7.412 | 7.152 | 6.606 | 5.913 | 5.997 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 2005 | — | — | |
PL Management | Management | 2020 | — | — |
Rr | Audit | 1984 | — | — |
P | Audit | 1984 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 1984 | — | — | |
| Board of Directors | 2020 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 1984 | — | — | |
| Board of Directors | 2020 | — | — | |
OL | Board of Directors | 1984 | — | — |
| Board of Directors | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BROCH-LIPS HOLDING ApS | Company | 50.0% | 50.0% | 2015 |
PL Holding Horsens ApS | Company | 50.0% | 50.0% | 2019 |
Erngaard Invest ApS | Company | 50.0% | 50.0% | 2007 |
BROCH-LIPS HOLDING ApS | Company | 50.0% | 50.0% | 2007 |
| Individual | 50.0% | 50.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Qurios Statsautoriseret Revisionsinteressentskab | Audit | 0 companies |
| Per Lund | Management | 0 companies |
| Reg. revisor Karl Månson | Audit | 0 companies |
| PricewaterhouseCoopers | Audit | 0 companies |
| Carsten Mikkelsen | Chairman | 0 companies |
| Jan Gerber | Board of Directors | 0 companies |
| Kim Ole Broch-Lips | Chairman | 0 companies |
| Anders Jørgen Lykke Sørensen | Board of Directors | 0 companies |
| Flemming Jensen | Board of Directors | 0 companies |
| Ole Lund | Board of Directors | 0 companies |
| Søren Gustafson | Board of Directors | 0 companies |