| Revenue | — | — |
| EBITDA | DKK -1,9M | -28% |
| Net profit | DKK 57,6M | -20% |
| Total assets | DKK 629,4M | +8% |
| Equity | DKK 628,9M | +8% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -223 | 163.122 | — | — | — | — | — | — | — | — | — | — | — |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -223 | -298 | 3.037 | -16.725 | -20.296 | 33.971 | -808 | -626 | -1.224 | -1.907 | -1.552 | -1.467 | -1.872 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -223 | -298 | 3.037 | -16.725 | -20.296 | 33.971 | -808 | -626 | -1.224 | -1.907 | -1.552 | -1.467 | -1.872 |
| Net financials | 56.518 | 187.208 | 43.586 | 21.770 | 6.702 | 60.304 | -15.676 | 79.352 | 80.430 | 117.349 | -100.645 | 79.211 | 63.523 |
| Profit before tax | 56.295 | 186.910 | 43.306 | 21.431 | -11.844 | 59.920 | -16.332 | 78.726 | 79.206 | 115.442 | -102.197 | 77.744 | 61.650 |
| Tax | 2.654 | 5.961 | 9.800 | 8.904 | 3.877 | 3.634 | -3.513 | 17.341 | 17.466 | 25.595 | 2.926 | 6.015 | 4.078 |
| Net profit | 53.641 | 180.949 | 33.506 | 12.528 | -15.721 | 56.286 | -12.818 | 61.384 | 61.740 | 89.847 | -105.123 | 71.730 | 57.573 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 221.765 | 398.097 | 432.142 | 438.809 | 416.043 | 463.988 | 440.993 | 498.479 | 572.879 | 644.184 | 515.043 | 584.553 | 629.395 |
| Equity | 219.495 | 397.346 | 425.852 | 438.380 | 415.809 | 463.744 | 440.926 | 486.611 | 541.451 | 622.698 | 514.575 | 580.304 | 628.877 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.270 | 751 | 6.289 | 429 | 234 | 243 | 67 | 11.868 | 31.428 | 21.486 | 468 | 4.249 | 518 |
| Total debt | 2.270 | 751 | 6.289 | 429 | 234 | 243 | 67 | 11.868 | 31.428 | 21.486 | 468 | 4.249 | 518 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KR | Audit | 1980 | — | — |
PA Management | Management | 1996 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1980 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1980 |
| Person | Role here | Other companies |
|---|---|---|
| K.G. Revisorinteressentskab | Audit | 0 companies |
| Peter Andreas Bøggild | Management | 0 companies |
| Jesper Mourier | Board of Directors | 0 companies |