| Revenue | DKK 4,7M | +18% |
| EBITDA | DKK 3,2M | -11% |
| Net profit | DKK 272K | -69% |
| Total assets | DKK 87,7M | +9% |
| Equity | DKK 22,7M | +1% |
| Employees | 1 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 2.155 | 3.902 | 2.941 | 4.006 | 4.717 |
| Staff expenses | -0 | -0 | -0 | -420 | -1.180 |
| EBITDA | 2.109 | 3.902 | 2.941 | 3.586 | 3.179 |
| Depreciation & amort. | -478 | -474 | -455 | -586 | -661 |
| EBIT | 1.631 | 3.428 | 2.486 | 3.000 | 2.517 |
| Net financials | -1.370 | -1.263 | -1.507 | -1.837 | -2.016 |
| Profit before tax | 261 | 2.164 | 979 | 1.163 | 502 |
| Tax | 221 | 710 | 286 | 292 | 230 |
| Net profit | 40 | 1.454 | 694 | 871 | 272 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 66.555 | 66.433 | 66.370 | 80.774 | 87.691 |
| Equity | 18.086 | 20.540 | 21.480 | 22.367 | 22.681 |
| Long-term debt | 39.705 | 38.701 | 37.680 | 48.324 | 47.232 |
| Short-term debt | 8.763 | 7.193 | 7.210 | 10.051 | 17.676 |
| Total debt | 48.468 | 45.893 | 44.890 | 58.375 | 64.908 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
PR Management | Management | 2007 |
| Former (5) | ||
JK Audit | Audit | 1996 – 2001 |
US Management | Management | 1993 – 1994 |
ET | Audit | 1993 – 1994 |
EA Management | Management | 1993 – 2007 |
TØ Audit | Audit | 2001 – 2004 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Chairman | 2011 | |
| Board of Directors | 2014 | |
| Former (3) | ||
| Chairman | 1993 – 2011 | |
| Board of Directors | 1993 – 2014 | |
| Board of Directors | 1993 – 1994 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Jens Kristian Maack | Audit | 0 companies |
| Ulf Svejgaard Poulsen | Management | 0 companies |
| Erik Tronborg Andersen | Audit | 0 companies |
| Erik Andersen | Management | 0 companies |
| Troels Østergaard | Audit | 0 companies |
| Peter Rasmussen | Management | 0 companies |
| Flemming von Lüttichau | Chairman | 0 companies |
| Klavs Krieger von Lowzow | Chairman | 0 companies |
| Ole Bay Thomsen | Board of Directors | 0 companies |
| Dennis Stentebjerg Hansen | Board of Directors | 0 companies |
| Per Emil Hasselbalch Stakemann | Board of Directors | 0 companies |