| Revenue | DKK -110K | -176% |
| EBITDA | DKK -125K | -198% |
| Net profit | DKK -90K | -174% |
| Total assets | DKK 592K | -20% |
| Equity | DKK 532K | -14% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.798 | 2.220 | 1.835 | 868 | 929 | 1.551 | 1.241 | 1.561 | 1.737 | 1.558 | 1.483 | 145 | -110 |
| Staff expenses | -4.550 | -2.557 | -188 | -45 | -62 | -431 | -610 | -676 | -57 | -15 | -17 | -17 | -16 |
| EBITDA | -1.752 | -336 | 1.647 | 823 | 868 | 1.120 | 631 | 886 | 1.680 | 1.542 | 1.466 | 128 | -125 |
| Depreciation & amort. | -151 | -95 | -95 | -47 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -1.903 | -431 | 1.552 | 777 | 868 | 1.120 | 631 | 886 | 1.680 | 1.542 | 1.466 | 128 | -125 |
| Net financials | -59 | -111 | 13 | 65 | -17 | -22 | -29 | -2.777 | -84 | 2.245 | 51 | 33 | 39 |
| Profit before tax | -1.962 | -542 | 1.565 | 842 | 851 | 1.098 | 602 | -1.892 | 1.595 | 3.787 | 1.517 | 161 | -87 |
| Tax | -490 | -86 | 347 | 216 | 191 | 249 | 139 | -410 | 353 | 836 | 339 | 39 | 3 |
| Net profit | -1.472 | -456 | 1.218 | 625 | 660 | 849 | 463 | -1.482 | 1.242 | 2.951 | 1.179 | 122 | -90 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.328 | 3.198 | 1.903 | 2.622 | 1.949 | 3.260 | 3.397 | 1.378 | 2.857 | 4.402 | 2.363 | 744 | 592 |
| Equity | 588 | 349 | 1.567 | 2.192 | 1.160 | 2.009 | 972 | -959 | 283 | 3.233 | 1.679 | 622 | 532 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 3.739 | 2.849 | 336 | 429 | 789 | 1.251 | 2.425 | 2.330 | 2.575 | 1.169 | 685 | 122 | 60 |
| Total debt | 3.739 | 2.849 | 336 | 429 | 789 | 1.251 | 2.425 | 2.330 | 2.575 | 1.169 | 685 | 122 | 60 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SB Management | Management | 2000 | — | — |
HJ Audit | Audit | 2000 | — | — |
SS Management | Management | 2000 | — | — |
CE | Audit | 2000 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2003 | — | — | |
| Chairman | 2008 | — | — | |
| Chairman | 2002 | — | — | |
| Board of Directors | 2008 | — | — | |
| Chairman | 2014 | — | — | |
| Board of Directors | 2012 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
PRAGMATIC HOLDING ApS | Company | 100.0% | 100.0% | 2000 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Beyer Nielsen | Management | 0 companies |
| Hans Jørn Lindeskov | Audit | 0 companies |
| Steen Schierbeck | Management | 0 companies |
| Carl Edvard Gudbergsen | Audit | 0 companies |
| Stig Allan Schive | Chairman | 0 companies |
| Lars Terje Schive | Chairman | 0 companies |
| Holger Sørensen | Chairman | 0 companies |
| Peter Plantener | Board of Directors | 0 companies |
| Birgit Jansen | Chairman | 0 companies |
| Xenie Martika Georg Sommer | Board of Directors | 0 companies |