| Revenue | DKK -80K | -133% |
| EBITDA | DKK -81K | -325% |
| Net profit | DKK 43K | +86% |
| Total assets | DKK 500K | +530% |
| Equity | DKK -3K | +93% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 207 | 358 | 207 | -601 | -8 | -36 | -3 | -55 | -39 | -12 | 231 | 196 | 240 | -80 |
| Staff expenses | -275 | -329 | -513 | -7 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -276 | -204 | -1 |
| EBITDA | -68 | 29 | -306 | -594 | -8 | -36 | -3 | -55 | -39 | -12 | 231 | -79 | 36 | -81 |
| Depreciation & amort. | 13 | 13 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -81 | 15 | -306 | -594 | -8 | -36 | -3 | -55 | -39 | -12 | 231 | -79 | 36 | -81 |
| Net financials | 625 | 65 | 2 | -1.330 | -0 | -140 | 0 | -0 | -0 | -0 | -0 | -1 | -1 | 130 |
| Profit before tax | 544 | 80 | -303 | -1.925 | -8 | -176 | -3 | -55 | -39 | -12 | 231 | -80 | 35 | 48 |
| Tax | 141 | 22 | -0 | -1 | -113 | -224 | -97 | -111 | -9 | -3 | -3 | -22 | 12 | 6 |
| Net profit | 403 | 62 | -326 | -1.924 | 105 | 48 | 94 | 56 | -31 | -9 | 234 | -58 | 23 | 43 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.131 | 2.258 | 2.077 | 3 | 114 | 225 | 99 | 112 | 11 | 4 | 3 | 121 | 79 | 500 |
| Equity | 2.980 | 2.142 | 1.416 | -507 | -402 | -354 | -260 | -204 | -235 | -244 | -11 | -68 | -46 | -3 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 147 | 115 | 661 | 510 | 516 | 579 | 359 | 317 | 246 | 249 | 14 | 190 | 125 | 503 |
| Total debt | 147 | 115 | 661 | 510 | 516 | 579 | 359 | 317 | 246 | 249 | 14 | 190 | 125 | 503 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SA Management | Management | 1990 | — | — |
BM Founder | Founder | 1990 | — | — |
JG Founder | Founder | 1990 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1990 | — | — | |
| Chairman | 1990 | — | — | |
| Board of Directors | 1990 | — | — | |
| Board of Directors | 1990 | — | — | |
| Board of Directors | 1990 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 25.0% | 25.0% | 2025 | |
| Individual | 25.0% | 25.0% | 2025 | |
| Individual | 20.0% | 20.0% | 2025 | |
| Individual | 20.0% | 20.0% | 2025 | |
PEGASUS HOLDING A/S | Company | 100.0% | 100.0% | 1998 |
| Individual | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Steen Allan Brock | Management | 0 companies |
| Bent Müller | Founder | 0 companies |
| Jan Godballe Børjesson | Founder | 0 companies |
| Hans-Jørn Østergaard Andersen | Board of Directors | 0 companies |
| Jens Christian Leth Pedersen | Chairman | 0 companies |
| Ferenc Foglein | Board of Directors | 0 companies |
| Søren Krogh | Board of Directors | 0 companies |
| Birgitte-Evelyn Blom | Board of Directors | 0 companies |