| Revenue | DKK 6,5M | +862% |
| EBITDA | DKK 6,3M | +1155% |
| Net profit | DKK 4,8M | +180% |
| Total assets | DKK 41,2M | +10% |
| Equity | DKK 36,6M | +10% |
| Employees | 2 | — |
| Item | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | — | — | — | — | 438 | 414 | 367 | 394 | 378 | 581 | 607 | 1.084 | 419 | 593 | 363 | 832 | 674 | 6.487 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -36 | -145 | -162 | -162 | -169 | -154 |
| EBITDA | — | — | — | — | — | — | — | — | — | — | — | — | — | 438 | 414 | 367 | 394 | 378 | 581 | 607 | 1.084 | 383 | 448 | 201 | 670 | 505 | 6.333 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -60 | -60 | -439 | -439 | -494 | -531 | -545 | -452 | -466 | -476 | -476 | -476 | -464 | -442 |
| EBIT | — | — | — | — | — | — | — | — | — | — | — | — | — | 378 | 355 | -73 | -46 | -116 | 50 | 62 | 632 | -83 | -29 | -276 | 194 | 40 | 5.891 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.733 | 1.573 | 1.752 | 2.438 | 3.234 | 4.673 | 7.728 | 25.986 | -570 | -6.523 | -2.382 | 1.280 | 2.162 | 281 |
| Profit before tax | — | — | — | — | — | — | — | — | — | — | — | — | — | 2.066 | 1.927 | 1.680 | 2.393 | 3.119 | 4.723 | 7.790 | 26.617 | -653 | -6.552 | -2.657 | 1.474 | 2.202 | 6.171 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -58 | -210 | 200 | -645 | -1.212 | 14 | 100 | 350 | -439 | 846 | -632 | 350 | 486 | 1.362 |
| Net profit | — | — | — | — | — | — | — | — | — | — | — | — | — | 2.124 | 2.137 | 1.480 | 3.037 | 4.330 | 4.709 | 7.690 | 26.268 | -214 | -7.398 | -2.026 | 1.124 | 1.717 | 4.810 |
| Item | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12.842 | 20.917 | 22.348 | 24.287 | 29.654 | 34.450 | 30.890 | 48.108 | 45.894 | 50.015 | 35.696 | 37.284 | 37.303 | 41.182 |
| Equity | — | — | — | — | — | — | — | — | — | — | — | — | — | 7.403 | 13.582 | 14.786 | 17.494 | 21.193 | 25.579 | 21.717 | 42.502 | 42.087 | 34.489 | 32.163 | 32.287 | 33.403 | 36.613 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.898 | 2.779 | 2.272 | 2.554 | 4.968 | 5.179 | 4.582 | 3.615 | 2.071 | 2.610 | 1.857 | 1.749 | 2.081 | 2.227 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.257 | 1.281 | 1.898 | 1.593 | 2.307 | 2.588 | 3.571 | 795 | 978 | 12.058 | 1.450 | 2.695 | 1.321 | 1.253 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.155 | 4.060 | 4.170 | 4.147 | 7.275 | 7.767 | 8.153 | 4.410 | 3.049 | 14.668 | 3.307 | 4.444 | 3.402 | 3.479 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EV Audit | Audit | 1977 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2006 | — | — | |
| Chairman | 1977 | — | — | |
| Chairman | 2015 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 1977 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2019 | |
| Individual | 50.0% | 50.0% | 2019 | |
| Individual | 15.0% | 15.0% | 2018 | |
P&M Holding 2018 ApS | Company | 100.0% | 100.0% | 2018 |
| Individual | 15.0% | 15.0% | 2018 | |
Hvvod 2 ApS | Company | 66.7% | 66.7% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Viskum | Audit | 0 companies |
| Henrik Sørensen | Chairman | 0 companies |
| Fin Robert Krebs Dollerup | Chairman | 0 companies |
| Ole Jensen | Chairman | 0 companies |
| Per Bach Sørensen | Board of Directors | 0 companies |
| Lars Jensen Schou | Board of Directors | 0 companies |