| Revenue | DKK 4,2M | -15% |
| EBITDA | DKK 1,3M | -38% |
| Net profit | DKK 820K | -43% |
| Total assets | DKK 2,5M | -34% |
| Equity | DKK 1,3M | -42% |
| Employees | 5 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 5.323 | 4.976 | 4.354 | 5.019 | 4.243 |
| Staff expenses | -2.334 | -2.472 | -2.753 | -2.857 | -2.895 |
| EBITDA | 2.989 | 2.504 | 1.601 | 2.162 | 1.348 |
| Depreciation & amort. | -192 | -239 | -264 | -326 | -298 |
| EBIT | 2.797 | 2.265 | 1.337 | 1.836 | 1.050 |
| Net financials | -16 | 297 | -7 | 1 | 3 |
| Profit before tax | 2.781 | 2.562 | 1.330 | 1.837 | 1.053 |
| Tax | 613 | 564 | 294 | 404 | 233 |
| Net profit | 2.168 | 1.998 | 1.036 | 1.433 | 820 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 4.608 | 2.847 | 2.834 | 3.767 | 2.479 |
| Equity | 2.709 | 1.647 | 1.783 | 2.315 | 1.335 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.899 | 1.184 | 1.027 | 1.387 | 1.093 |
| Total debt | 1.899 | 1.184 | 1.027 | 1.387 | 1.093 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
AS Management | Management | 2014 |
| Former (2) | ||
PL Management | Management | 2000 – 2014 |
PA Management | Management | 2000 – 2000 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2018 | |
| Board of Directors | 2023 | |
| Former (5) | ||
| Board of Directors | 2000 – 2018 | |
| Board of Directors | 2000 – 2000 | |
| Chairman | 2000 – 2000 | |
| Board of Directors | 2014 – 2015 | |
| Chairman | 2018 – 2023 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 66.67–89.99% | 66.67–89.99% | 2013 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Leidorf | Management | 0 companies |
| Annette Spanggaard | Management | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |
| Hans Peter Andersen | Board of Directors | 0 companies |
| Tommy Lønberg-Frank | Board of Directors | 0 companies |
| Annemette Heller | Board of Directors | 0 companies |
| Jeppe Mastrup Spanggaard | Board of Directors | 0 companies |
| Kim Madsen | Chairman | 0 companies |
| Vibeke Andersen | Board of Directors | 0 companies |
| Steen Christensen | Chairman | 0 companies |