| Revenue | DKK 11,4M | -9% |
| EBITDA | DKK 2M | -49% |
| Net profit | DKK 2M | -39% |
| Total assets | DKK 31,6M | +6% |
| Equity | DKK 26,6M | +8% |
| Employees | 13 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 9.089 | 9.520 | 9.749 | 9.830 | 8.960 | 9.388 | 10.928 | 11.806 | 11.606 | 11.840 | 14.862 | 12.523 | 11.404 |
| Staff expenses | -6.921 | -6.565 | -7.079 | -7.596 | -7.068 | -7.570 | -8.756 | -9.315 | -8.826 | -9.407 | -9.927 | -8.521 | -9.377 |
| EBITDA | 2.168 | 2.955 | 2.670 | 2.235 | 1.892 | 1.819 | 2.172 | 2.491 | 2.780 | 2.433 | 4.935 | 4.003 | 2.027 |
| Depreciation & amort. | -497 | -230 | -232 | -238 | -377 | -410 | -391 | -364 | -281 | -347 | -137 | -164 | -93 |
| EBIT | 1.671 | 2.726 | 2.438 | 1.997 | 1.515 | 1.408 | 1.782 | 2.127 | 2.499 | 2.086 | 4.798 | 3.838 | 1.934 |
| Net financials | -167 | -59 | 4 | 3 | -29 | 5 | 31 | 49 | 167 | 132 | 227 | 278 | 569 |
| Profit before tax | 1.504 | 2.667 | 2.442 | 1.999 | 1.486 | 1.413 | 1.812 | 2.177 | 2.666 | 2.218 | 5.025 | 4.116 | 2.504 |
| Tax | 380 | 673 | 608 | 474 | 329 | 314 | 405 | 490 | 591 | 449 | 1.194 | 929 | 551 |
| Net profit | 1.124 | 1.994 | 1.834 | 1.525 | 1.157 | 1.100 | 1.407 | 1.687 | 2.075 | 1.769 | 3.831 | 3.187 | 1.953 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 10.069 | 8.743 | 14.536 | 14.168 | 14.970 | 14.499 | 16.133 | 18.860 | 20.900 | 21.624 | 25.825 | 29.921 | 31.567 |
| Equity | 3.105 | 5.099 | 6.933 | 8.459 | 9.616 | 10.716 | 12.123 | 13.810 | 15.885 | 17.654 | 21.485 | 24.672 | 26.625 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 6.714 | 3.283 | 7.009 | 5.121 | 4.894 | 3.293 | 3.215 | 4.383 | 4.413 | 3.434 | 4.069 | 4.938 | 4.501 |
| Total debt | 6.714 | 3.283 | 7.009 | 5.121 | 4.894 | 3.293 | 3.215 | 4.383 | 4.413 | 3.434 | 4.069 | 4.938 | 4.501 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PF Management | Management | 2007 | — | — |
EB Management | Management | 2000 | — | — |
KJ Management | Management | 2026 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2007 | — | — | |
| Chairman | 2007 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2014 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2025 | — | — | |
| Board of Directors | 2000 | — | — | |
| Chairman | 2017 | — | — | |
| Chairman | 2014 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2025 | — | — | |
| Chairman | 2023 | — | — | |
| Chairman | 2007 | — | — | |
| Chairman | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Per Flensted | Management | 0 companies |
| Ernst Bechmann | Management | 0 companies |
| Kester Julian Petersson | Management | 0 companies |
| Jan Otto Lindstedt | Board of Directors | 0 companies |
| Arvid Rutger Fredrik Wachtmeister | Chairman | 0 companies |
| Dejan Vasilijevic | Board of Directors | 0 companies |
| Theodor Gerhard Alfons Wähming | Board of Directors | 0 companies |
| Per Håkan Carlsson | Board of Directors | 0 companies |
| Curt Per-Arne Blomquist | Board of Directors | 0 companies |
| Henrik Bøggild | Chairman | 0 companies |
| Stefan Max Harrysson | Board of Directors | 0 companies |
| Eva-Lotta Kristina Norbakk | Chairman | 0 companies |
| Bent Bechmann | Board of Directors | 0 companies |
| Eva Monica Cecilia Weinitz | Chairman | 0 companies |
| Bo Peter Wolgast | Chairman | 0 companies |
| Frank Stenner | Board of Directors | 0 companies |
| Ulf Berghult | Board of Directors | 0 companies |
| Kostia Mattias Gaspare Arnone | Board of Directors | 0 companies |
| Eva Anna Sofia Karlsson | Chairman | 0 companies |
| Carsten Hermann Leimer | Chairman | 0 companies |
| Sven Henrik Fagrenius | Chairman | 0 companies |