| Revenue | DKK 14,7M | -6% |
| EBITDA | DKK 5,3M | -23% |
| Net profit | DKK 3,8M | -29% |
| Total assets | DKK 56,9M | -19% |
| Equity | DKK 30,5M | -5% |
| Employees | 16 | — |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | — | — | — | — | 14.770 | 15.955 | 16.088 | 23.660 | 27.764 | 29.444 | 27.519 | 31.940 | 129.838 | 48.562 | 36.011 | 15.558 | 14.663 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -8.427 | -7.793 | -8.548 | -10.592 | -10.406 | -12.752 | -10.152 | -10.711 | -12.456 | -14.006 | -10.550 | -8.676 | -9.379 |
| EBITDA | — | — | — | — | — | — | — | — | — | — | — | — | — | 6.343 | 8.162 | 7.540 | 13.068 | 17.315 | 16.655 | 17.366 | 21.229 | 24.958 | 34.556 | 25.461 | 6.882 | 5.285 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -430 | -428 | -513 | -467 | -633 | -1.072 | -805 | -1.155 | -1.476 | -321 | -370 | -394 | -333 |
| EBIT | — | — | — | — | — | — | — | — | — | — | — | — | — | 5.913 | 7.735 | 7.027 | 12.602 | 16.682 | 15.584 | 16.561 | 20.074 | 23.483 | 34.235 | 25.091 | 6.488 | 4.952 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.197 | -478 | -519 | 902 | -411 | -352 | -549 | 85 | 679 | -1.144 | -1.047 | 281 | -82 |
| Profit before tax | — | — | — | — | — | — | — | — | — | — | — | — | — | 7.110 | 7.256 | 6.508 | 13.503 | 16.271 | 15.232 | 16.012 | 20.159 | 24.161 | 33.090 | 24.044 | 6.769 | 4.869 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 1.761 | 1.829 | 1.587 | 3.199 | 3.506 | 3.299 | 3.477 | 4.402 | 5.264 | 7.236 | 5.241 | 1.397 | 1.047 |
| Net profit | — | — | — | — | — | — | — | — | — | — | — | — | — | 5.349 | 5.427 | 4.921 | 10.305 | 12.765 | 11.933 | 12.535 | 15.757 | 18.897 | 25.854 | 18.803 | 5.371 | 3.822 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 40.654 | 46.261 | 43.216 | 52.471 | 56.178 | 59.526 | 62.516 | 72.125 | 96.806 | 91.373 | 74.656 | 70.034 | 56.897 |
| Equity | — | — | — | — | — | — | — | — | — | — | — | — | — | 27.609 | 30.232 | 29.560 | 35.075 | 37.691 | 37.513 | 38.894 | 42.590 | 61.647 | 52.917 | 45.331 | 32.225 | 30.478 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13.045 | 16.029 | 13.656 | 17.396 | 18.487 | 22.013 | 23.622 | 29.534 | 35.159 | 38.455 | 29.324 | 37.808 | 26.418 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13.045 | 16.029 | 13.656 | 17.396 | 18.487 | 22.013 | 23.622 | 29.534 | 35.159 | 38.455 | 29.324 | 37.808 | 26.418 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PF Management | Management | 1988 | — | — |
KM Management | Management | 2001 | — | — |
MG Management | Management | 1996 | — | — |
JC Management | Management | 1988 | — | — |
CM Chief Executive Officer | Chief Executive Officer | 2026 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2026 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 1988 | — | — | |
| Chairman | 1996 | — | — | |
| Board of Directors | 1988 | — | — | |
| Chairman | 2005 | — | — | |
| Board of Directors | 1988 | — | — | |
| Chairman | 2024 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2020 | — | — | |
| Chairman | 1988 | — | — | |
| Board of Directors | 2001 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2026 | |
A05 ApS | Company | 10.0% | 10.0% | 2005 |
Y2K ApS | Company | 33.3% | 33.3% | 1999 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Friis | Management | 0 companies |
| Kim Munch Puggaard | Management | 0 companies |
| Michael Groes Anker | Management | 0 companies |
| John Christian Anker | Management | 0 companies |
| Carlo Moro | Chief Executive Officer | 0 companies |
| Pablo Miguel Illueca Bel | Chairman | 0 companies |
| Roberta Silva | Chairman | 0 companies |
| Leonardo Venturini | Board of Directors | 0 companies |
| Marco Pezzolo | Board of Directors | 0 companies |
| Piero Gandini | Chairman | 0 companies |
| Vitaliano De Filippi | Board of Directors | 0 companies |
| Manuel Perani | Chairman | 0 companies |
| Angelo Bondoni | Board of Directors | 0 companies |
| Matteo Luoni | Chairman | 0 companies |
| Frank Løntoft Andersen | Board of Directors | 0 companies |
| Elisabetta Scotti | Board of Directors | 0 companies |
| Sergio Gandini | Chairman | 0 companies |
| Federico Otto Martinez Weber | Board of Directors | 0 companies |