| Revenue | DKK 4,3M | -57% |
| EBITDA | DKK -991K | -129% |
| Net profit | DKK -849K | -129% |
| Total assets | DKK 21,5M | -24% |
| Equity | DKK 17,3M | -5% |
| Employees | 5 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.058 | 1.967 | 3.535 | 4.544 | 5.413 | 7.037 | 7.687 | 8.334 | 7.559 | 9.510 | 6.679 | 10.174 | 4.336 |
| Staff expenses | -1.807 | -951 | -2.213 | -2.897 | -2.339 | -3.969 | -4.147 | -4.325 | -4.555 | -4.029 | -3.491 | -4.215 | -3.227 |
| EBITDA | -1.182 | -1.060 | 866 | 1.594 | 683 | 1.216 | 1.130 | 1.716 | 654 | 2.676 | 608 | 3.402 | -991 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -1.182 | -1.060 | 866 | 1.594 | 683 | 1.216 | 1.130 | 1.716 | 654 | 2.676 | 608 | 3.402 | -991 |
| Net financials | -423 | -620 | -809 | -556 | -340 | -75 | -109 | -382 | -109 | 53 | -270 | -487 | 142 |
| Profit before tax | -1.604 | -1.681 | 57 | 1.038 | 344 | 1.141 | 1.021 | 1.334 | 545 | 2.729 | 339 | 2.915 | -849 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -471 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -1.604 | -1.681 | 57 | 1.038 | 344 | 1.141 | 1.492 | 1.334 | 545 | 2.729 | 339 | 2.915 | -849 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 20.892 | 17.518 | 15.758 | 19.121 | 23.391 | 18.663 | 19.297 | 22.502 | 21.353 | 21.904 | 25.236 | 28.332 | 21.535 |
| Equity | 9.229 | 7.548 | 7.605 | 8.643 | 8.986 | 10.127 | 11.619 | 12.503 | 12.713 | 14.912 | 15.250 | 18.165 | 17.316 |
| Long-term debt | 3.937 | 2.832 | 1.346 | 0 | 282 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 7.726 | 7.138 | 6.807 | 10.479 | 14.123 | 8.535 | 7.678 | 9.999 | 8.641 | 6.993 | 9.985 | 10.167 | 4.218 |
| Total debt | 11.663 | 9.970 | 8.153 | 10.479 | 14.405 | 8.535 | 7.678 | 9.999 | 8.641 | 6.993 | 9.985 | 10.167 | 4.218 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KN Management | Management | 2004 | — | — |
CQ Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
PA Management | Management | 1999 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2004 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
POPZ EUROPE HOLDING ApS | Company | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Karl Niklas Pandell | Management | 0 companies |
| Claus Qvortrup | Chief Executive Officer | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |
| James Watkins | Board of Directors | 0 companies |
| Torben Børge Bødtker | Board of Directors | 0 companies |