| Revenue | DKK 20,5M | +79% |
| EBITDA | DKK 10M | +150% |
| Net profit | DKK 7,8M | +156% |
| Total assets | DKK 14,7M | +93% |
| Equity | DKK 8,8M | +89% |
| Employees | 13 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 8.461 | 9.729 | 13.716 | 11.435 | 20.475 |
| Staff expenses | -5.925 | -6.001 | -7.827 | -7.428 | -10.462 |
| EBITDA | 2.537 | 3.729 | 5.889 | 4.007 | 10.012 |
| Depreciation & amort. | -329 | -349 | -350 | -133 | -150 |
| EBIT | 2.207 | 3.380 | 5.539 | 3.874 | 9.863 |
| Net financials | 753 | -25 | -49 | 36 | 83 |
| Profit before tax | 2.960 | 3.355 | 5.489 | 3.910 | 9.946 |
| Tax | 653 | 740 | 1.212 | 880 | 2.192 |
| Net profit | 2.308 | 2.614 | 4.277 | 3.030 | 7.754 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 13.179 | 8.529 | 6.374 | 7.581 | 14.664 |
| Equity | 8.396 | 3.614 | 2.892 | 4.621 | 8.754 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 4.706 | 4.647 | 3.467 | 2.863 | 5.593 |
| Total debt | 4.706 | 4.647 | 3.467 | 2.863 | 5.593 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
PH Management | Management | 2000 |
| Former (3) | ||
IK Audit | Audit | 2001 – 2003 |
PR Management | Management | 1998 – 2000 |
PA Management | Management | 1998 – 1998 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Chairman | 2025 | |
| Board of Directors | 2025 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2025 | |
| Company | 66.67–89.99% | 66.67–89.99% | 2023 | |
| Company | 66.67–89.99% | 66.67–89.99% | 2025 | |
| Company | 25–33.32% | 25–33.32% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Henrik Tramm | Management | 0 companies |
| Ivan Kjeldsen | Audit | 0 companies |
| Peter Rudolf Pedersen | Management | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |
| Henrik Thuesen Rasmussen | Chairman | 0 companies |
| Torben Jessen | Board of Directors | 0 companies |