| Revenue | DKK 1,5M | +12% |
| EBITDA | DKK -256K | +40% |
| Net profit | DKK -202K | +40% |
| Total assets | DKK 602K | -23% |
| Equity | DKK 90K | -69% |
| Employees | 5 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 1.659 | 1.875 | 1.657 | 1.325 | 1.481 |
| Staff expenses | -1.435 | -1.564 | -1.766 | -1.751 | -1.737 |
| EBITDA | 224 | 311 | -109 | -426 | -256 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | 224 | 311 | -109 | -426 | -256 |
| Net financials | -9 | -10 | -7 | -1 | -0 |
| Profit before tax | 215 | 301 | -116 | -427 | -256 |
| Tax | 48 | 68 | -25 | -93 | -54 |
| Net profit | 167 | 233 | -91 | -333 | -202 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 1.177 | 1.395 | 1.346 | 782 | 602 |
| Equity | 483 | 716 | 625 | 292 | 90 |
| Long-term debt | 0 | 44 | 0 | 0 | 0 |
| Short-term debt | 690 | 635 | 721 | 491 | 513 |
| Total debt | 690 | 679 | 721 | 491 | 513 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
PR Founder | Founder | 1991 |
HP Founder | Founder | 1991 |
| Former (1) | ||
| Audit | 1991 – 1997 | |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2022 | |
| Chairman | 2019 | |
| Former (4) | ||
| Board of Directors | 1991 – 2001 | |
| Board of Directors | 2016 – 2022 | |
| Board of Directors | 2001 – 2016 | |
| Board of Directors | 1991 – 1994 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100% | 100% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| RSM Christiansen & Engelbrechtsen Statsautoriserede revisorer | Audit | 0 companies |
| Per Rahbek | Founder | 0 companies |
| Henning Pedersen | Founder | 0 companies |
| Lars Krogh Ovesen | Board of Directors | 0 companies |
| Niels Juncker | Board of Directors | 0 companies |
| Jens Frederiksen | Board of Directors | 0 companies |
| Martin Arthur Sund Knudsen | Chairman | 0 companies |
| Søren Tommy Sørensen | Board of Directors | 0 companies |
| Olaf Christian Hermansen | Board of Directors | 0 companies |