| Revenue | DKK 435K | +15% |
| EBITDA | DKK 34K | +203% |
| Net profit | DKK 13K | +133% |
| Total assets | DKK 289K | +8% |
| Equity | DKK 96K | +15% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 238 | 212 | 125 | 428 | 351 | 413 | 343 | 458 | 401 | 352 | 347 | 379 | 435 |
| Staff expenses | -306 | -250 | -9 | -192 | -194 | -236 | -465 | -356 | -411 | -362 | -418 | -411 | -401 |
| EBITDA | -68 | -39 | 116 | 237 | 157 | 177 | -122 | 102 | -10 | -10 | -71 | -33 | 34 |
| Depreciation & amort. | -3 | -0 | -0 | -0 | -5 | -0 | -35 | -0 | -0 | -20 | -16 | -16 | -16 |
| EBIT | -71 | -39 | 116 | 237 | 152 | 177 | -157 | 102 | -10 | -30 | -88 | -49 | 17 |
| Net financials | -0 | -0 | -1 | -0 | -2 | -2 | -0 | -0 | -3 | -2 | -2 | 0 | 0 |
| Profit before tax | -72 | -39 | 115 | 237 | 150 | 176 | -157 | 101 | -13 | -33 | -89 | -49 | 17 |
| Tax | -0 | -0 | -0 | -0 | 12 | 39 | -25 | 15 | 5 | -6 | -19 | -10 | 5 |
| Net profit | -72 | -39 | 115 | 237 | 138 | 137 | -132 | 87 | -18 | -26 | -71 | -39 | 13 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 246 | 146 | 300 | 459 | 504 | 628 | 471 | 566 | 627 | 345 | 267 | 268 | 289 |
| Equity | 8 | -122 | -6 | 230 | 368 | 505 | 373 | 406 | 332 | 250 | 122 | 83 | 96 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 237 | 268 | 307 | 229 | 136 | 123 | 98 | 160 | 295 | 95 | 145 | 185 | 193 |
| Total debt | 237 | 268 | 307 | 229 | 136 | 123 | 98 | 160 | 295 | 95 | 145 | 185 | 193 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EG | Audit | 2001 | — | — |
PI Management | Management | 2000 | — | — |
DS Founder | Founder | 2000 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2000 | — | — | |
| Chairman | 2000 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2001 |
| Person | Role here | Other companies |
|---|---|---|
| Erling Gjerløv Jensen | Audit | 0 companies |
| Per Ingemann Jensen | Management | 0 companies |
| Dorte Søgaard Jensen | Founder | 0 companies |
| Dorthe Jørgensen | Board of Directors | 0 companies |
| Kasper Ørtoft | Chairman | 0 companies |