| Revenue | DKK 1,7M | +127% |
| EBITDA | DKK -903K | +59% |
| Net profit | DKK -882K | +52% |
| Total assets | DKK 4,8M | +54% |
| Equity | DKK -2,3M | -63% |
| Employees | 4 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 653 | 587 | 591 | 1.144 | 1.080 | 939 | 1.061 | 1.149 | 1.383 | 1.976 | 758 | 1.723 |
| Staff expenses | -627 | -563 | -566 | -1.092 | -1.030 | -892 | -1.023 | -1.101 | -1.324 | -1.879 | -2.940 | -2.627 |
| EBITDA | 26 | 24 | 25 | 52 | 50 | 49 | 39 | 48 | 59 | 97 | -2.182 | -903 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 26 | 24 | 25 | 52 | 50 | 49 | 39 | 48 | 59 | 97 | -2.182 | -903 |
| Net financials | -0 | -0 | -13 | -1 | -8 | -1 | -1 | -1 | -2 | 0 | -129 | -195 |
| Profit before tax | 26 | 23 | 12 | 51 | 42 | 48 | 38 | 47 | 57 | 97 | -2.311 | -1.098 |
| Tax | 6 | 6 | 5 | 11 | 9 | 9 | 8 | 10 | 13 | 22 | -489 | -215 |
| Net profit | 20 | 18 | 7 | 40 | 33 | 39 | 30 | 36 | 44 | 76 | -1.822 | -882 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 209 | 235 | 204 | 359 | 447 | 401 | 611 | 464 | 482 | 1.071 | 3.102 | 4.788 |
| Equity | 100 | 118 | 125 | 165 | 198 | 237 | 266 | 302 | 347 | 422 | -1.400 | -2.282 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 15 | 80 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 109 | 118 | 80 | 195 | 250 | 149 | 265 | 162 | 136 | 649 | 4.502 | 7.071 |
| Total debt | 109 | 118 | 80 | 195 | 250 | 165 | 345 | 162 | 136 | 649 | 4.502 | 7.071 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PB Management | Management | 2024 | — | — |
UF Founder | Founder | 2013 | — | — |
HK Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Bjerremand Buch | Management | 0 companies |
| Ulrik Fleischer-Michaelsen | Founder | 0 companies |
| Hans-Jürgen Korth | Chief Executive Officer | 0 companies |