| Revenue | DKK -30K | +1% |
| EBITDA | DKK -356K | +12% |
| Net profit | DKK -50K | -134% |
| Total assets | DKK 6,6M | -3% |
| Equity | DKK 6,5M | -3% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -50 | -53 | -20 | -24 | -18 | -21 | -16 | -46 | -40 | -38 | -42 | -49 | -29 | -30 |
| Staff expenses | -0 | -0 | -0 | -0 | -110 | -110 | -198 | -160 | -240 | -301 | -351 | -376 | -376 | -326 |
| EBITDA | -50 | -53 | -20 | -24 | -128 | -131 | -214 | -206 | -280 | -340 | -392 | -425 | -406 | -356 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -50 | -53 | -20 | -24 | -128 | -131 | -214 | -206 | -280 | -340 | -392 | -425 | -406 | -356 |
| Net financials | 603 | 137 | 830 | 505 | 374 | 401 | -291 | 891 | 269 | 821 | -1.039 | 557 | 593 | 283 |
| Profit before tax | 553 | 85 | 811 | 481 | 246 | 270 | -505 | 685 | -12 | 481 | -1.432 | 132 | 187 | -73 |
| Tax | 138 | 22 | 198 | 114 | 54 | 57 | -114 | 144 | -5 | 103 | -318 | 26 | 39 | -24 |
| Net profit | 415 | 63 | 612 | 366 | 192 | 213 | -391 | 541 | -7 | 378 | -1.114 | 106 | 148 | -50 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 11.305 | 11.191 | 11.388 | 10.620 | 10.612 | 10.344 | 9.634 | 10.100 | 9.978 | 10.282 | 8.406 | 7.015 | 6.743 | 6.555 |
| Equity | 11.210 | 11.176 | 11.238 | 10.605 | 10.547 | 10.260 | 9.619 | 10.060 | 9.953 | 10.221 | 8.357 | 6.983 | 6.731 | 6.547 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 95 | 15 | 149 | 15 | 65 | 84 | 15 | 40 | 25 | 60 | 48 | 32 | 12 | 8 |
| Total debt | 95 | 15 | 149 | 15 | 65 | 84 | 15 | 40 | 25 | 60 | 48 | 32 | 12 | 8 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SM Management | Management | 2018 | — | — |
PF Founder | Founder | 1999 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1999 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1999 |
| Person | Role here | Other companies |
|---|---|---|
| Stence Mølholt Andersen | Management | 0 companies |
| Preben Fogtmann | Founder | 0 companies |
| Jesper Fogtmann | Board of Directors | 0 companies |