| Revenue | DKK -81K | +46% |
| EBITDA | DKK -81K | -46% |
| Net profit | DKK 29K | -86% |
| Total assets | DKK 4,2M | +1% |
| Equity | DKK 4M | +1% |
| Employees | 4 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 17 | 8.483 | 9.671 | 9.884 | 15.473 | 7.642 | -324 | -124 | -292 | -122 | -51 | -56 | -81 |
| Staff expenses | -9.395 | -6.731 | -6.354 | -7.348 | -6.788 | -7.475 | -1 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 8.074 | 1.752 | 3.317 | 2.536 | 8.685 | 162 | -325 | -124 | -292 | -122 | -51 | -56 | -81 |
| Depreciation & amort. | -115 | -71 | -65 | -47 | -24 | -9 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 7.959 | 1.681 | 3.252 | 2.489 | 8.660 | 153 | -325 | -124 | -292 | -122 | -51 | -56 | -81 |
| Net financials | 65 | 215 | 166 | 51 | 3.190 | 516 | 5 | 0 | 23 | 34 | 38 | 237 | 118 |
| Profit before tax | 8.024 | 1.896 | 3.418 | 2.541 | 11.850 | 669 | -320 | -123 | -269 | -88 | -13 | 182 | 37 |
| Tax | 2.414 | 662 | 999 | 568 | -177 | 79 | -0 | -0 | -0 | -0 | 125 | -30 | 8 |
| Net profit | 5.610 | 1.234 | 2.419 | 1.973 | 12.027 | 590 | -320 | -123 | -269 | -88 | -138 | 212 | 29 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 31.484 | 44.024 | 20.682 | 26.015 | 24.315 | 5.134 | 4.430 | 4.315 | 4.187 | 4.099 | 4.085 | 4.161 | 4.186 |
| Equity | 17.181 | 18.415 | 15.635 | 10.107 | 19.134 | 4.724 | 4.404 | 4.281 | 4.012 | 3.924 | 3.787 | 3.998 | 4.027 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 14.303 | 25.609 | 5.047 | 15.908 | 5.180 | 410 | 26 | 34 | 175 | 175 | 298 | 163 | 160 |
| Total debt | 14.303 | 25.609 | 5.047 | 15.908 | 5.180 | 410 | 26 | 34 | 175 | 175 | 298 | 163 | 160 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PR Founder | Founder | 1994 | — | — |
AB Unofficial title | Unofficial title | 2018 | — | — |
HK Chief Executive Officer | Chief Executive Officer | 2011 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2001 | — | — | |
| Board of Directors | 1994 | — | — | |
| Chairman | 2004 | — | — | |
| Board of Directors | 1998 | — | — | |
| Board of Directors | 1994 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2004 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Peder Rosenkrantz de Lasson | Founder | 0 companies |
| Anders Bredgaard | Unofficial title | 0 companies |
| Henrik Klindt Petersen | Chief Executive Officer | 0 companies |
| Laurits Toft | Board of Directors | 0 companies |
| Mona de Lasson | Board of Directors | 0 companies |
| Darius Zubas | Chairman | 0 companies |
| Darius Zubas | Board of Directors | 0 companies |
| Søren Jensen | Board of Directors | 0 companies |
| Tomas Tumenas | Board of Directors | 0 companies |
| Vytautas Sidlauskas | Board of Directors | 0 companies |