| Revenue | DKK -59K | -65% |
| EBITDA | DKK 631K | +232% |
| Net profit | DKK 663K | +423% |
| Total assets | DKK 7,8M | -16% |
| Equity | DKK 7,4M | -16% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.478 | 671 | 1.308 | 1.685 | 1.463 | -71 | -242 | 454 | -212 | -62 | -96 | -109 | -167 | -59 |
| Staff expenses | -290 | -840 | -898 | -340 | -790 | -750 | -450 | -400 | -575 | -525 | -500 | -525 | -450 | -665 |
| EBITDA | 1.478 | -948 | -162 | 673 | 1.483 | 863 | 595 | 121 | 65 | 611 | 783 | -190 | -478 | 631 |
| Depreciation & amort. | 187 | -227 | -75 | -377 | -46 | -33 | -33 | -33 | -33 | -23 | -48 | -63 | -0 | -0 |
| EBIT | 1.290 | -1.175 | -236 | 296 | 1.437 | 830 | 562 | 88 | 32 | 588 | 735 | -252 | -478 | 631 |
| Net financials | 429 | -41 | -241 | 6 | -35 | 8 | -19 | 1 | -15 | -18 | -46 | 180 | 273 | 32 |
| Profit before tax | 1.720 | -1.215 | -477 | 302 | 1.402 | 838 | 544 | 89 | 16 | 570 | 689 | -73 | -205 | 663 |
| Tax | -0 | -560 | 1.216 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 1.720 | -655 | -1.693 | 302 | 1.402 | 838 | 544 | 89 | 16 | 570 | 689 | -73 | -205 | 663 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 22.600 | 20.208 | 17.991 | 8.465 | 9.210 | 9.525 | 10.303 | 9.748 | 9.626 | 9.655 | 10.219 | 9.595 | 9.241 | 7.788 |
| Equity | 17.295 | 15.640 | 13.750 | 6.728 | 8.028 | 8.366 | 8.803 | 8.785 | 8.690 | 9.147 | 9.722 | 9.149 | 8.822 | 7.435 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 947 | 872 | 508 | 484 | 223 | 202 | 318 | 280 | 199 |
| Short-term debt | 716 | 217 | 356 | 291 | 154 | 213 | 628 | 456 | 452 | 285 | 296 | 129 | 139 | 155 |
| Total debt | 5.305 | 4.568 | 4.241 | 1.737 | 1.182 | 1.159 | 1.499 | 964 | 936 | 507 | 498 | 446 | 419 | 353 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PG Founder | Founder | 2000 | — | — |
NK Founder | Founder | 2000 | — | — |
HK Founder | Founder | 2000 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2006 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Pernille Gangsted-Rasmussen | Founder | 0 companies |
| Niels Kaastrup-Larsen | Founder | 0 companies |
| Henrik Kaastrup-Larsen | Founder | 0 companies |
| Henriette Meyer Henius | Board of Directors | 0 companies |
| Knud Rasmussen | Board of Directors | 0 companies |
| Mogens August Lundin | Board of Directors | 0 companies |