| Revenue | DKK 8,8M | +27% |
| EBITDA | DKK 639K | +207% |
| Net profit | DKK 1,2M | +164% |
| Total assets | DKK 8M | -2% |
| Equity | DKK 4,8M | +19% |
| Employees | 23 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 5.723 | 6.602 | 4.882 | 6.911 | 8.796 |
| Staff expenses | -6.376 | -6.502 | -4.368 | -7.480 | -7.974 |
| EBITDA | -771 | 99 | 418 | -595 | 639 |
| Depreciation & amort. | -457 | -438 | -351 | -393 | -356 |
| EBIT | -1.228 | -339 | 67 | -989 | 284 |
| Net financials | 1.588 | 1.854 | 1.367 | 1.572 | 1.315 |
| Profit before tax | 360 | 1.516 | 1.434 | 584 | 1.598 |
| Tax | 73 | 326 | 321 | 124 | 386 |
| Net profit | 287 | 1.190 | 1.113 | 459 | 1.213 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 7.787 | 7.445 | 8.191 | 8.104 | 7.982 |
| Equity | 3.357 | 4.547 | 4.560 | 4.020 | 4.782 |
| Long-term debt | 399 | 296 | 249 | 1.557 | 0 |
| Short-term debt | 4.031 | 2.583 | 3.319 | 2.484 | 3.034 |
| Total debt | 4.430 | 2.879 | 3.568 | 4.041 | 3.034 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
PA Chief Executive Officer | Chief Executive Officer | 2016 |
| Former (2) | ||
JH Management | Management | 2002 – 2003 |
TR Chief Executive Officer | Chief Executive Officer | 2010 – 2016 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Chairman | 2022 | |
| Deputy Chairman | 2022 | |
| Former (4) | ||
| Chairman | 2014 – 2015 | |
| Board of Directors | 2018 – 2022 | |
| Board of Directors | 2003 – 2006 | |
| Board of Directors | 2018 – 2022 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 50–66.65% | 2022 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Patrick Allan Olsen | Chief Executive Officer | 0 companies |
| Jens Hjarup Andersen | Management | 0 companies |
| Thomas Richard Willemann | Chief Executive Officer | 0 companies |
| Michael Olsen | Chairman | 0 companies |
| Søren Bostrup-Sørensen | Chairman | 0 companies |
| Thomas Olsen | Board of Directors | 0 companies |
| Erik Bernskov | Board of Directors | 0 companies |
| Erik Holm Larsen | Board of Directors | 0 companies |
| Bjørn Nielsen | Deputy Chairman | 0 companies |