| Revenue | DKK 1,3M | -22% |
| EBITDA | DKK 142K | -70% |
| Net profit | DKK 61K | -82% |
| Total assets | DKK 965K | -24% |
| Equity | DKK 583K | -32% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -2.401 | -2.127 | — | — | 2.729 | 2.119 | 1.876 | 1.829 | 2.581 | 1.788 | 1.646 | 1.667 | 1.659 | 1.291 |
| Staff expenses | -1.975 | -2.133 | -0 | -0 | -2.628 | -2.044 | -1.844 | -1.773 | -2.336 | -1.329 | -1.179 | -1.142 | -1.183 | -1.149 |
| EBITDA | -270 | 98 | 0 | 0 | 101 | 75 | 32 | 56 | 246 | 459 | 467 | 525 | 476 | 142 |
| Depreciation & amort. | -78 | -46 | -0 | -0 | -73 | -73 | -48 | -36 | -33 | -0 | -0 | -53 | -53 | -62 |
| EBIT | -348 | 52 | 0 | 0 | 28 | 2 | -17 | 20 | 213 | 459 | 467 | 472 | 423 | 79 |
| Net financials | -14 | 0 | 0 | 0 | -7 | -4 | -4 | -2 | -10 | 7 | 19 | 15 | 10 | 2 |
| Profit before tax | -335 | 61 | 0 | 0 | 21 | 5 | -21 | 18 | 203 | 465 | 486 | 487 | 432 | 82 |
| Tax | -86 | 14 | -0 | -0 | 4 | 4 | -2 | 12 | 48 | 124 | 109 | 112 | 96 | 21 |
| Net profit | -249 | 47 | 0 | 0 | 16 | 2 | -19 | 7 | 155 | 341 | 376 | 374 | 336 | 61 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.292 | 1.354 | 0 | 0 | 1.332 | 1.519 | 1.331 | 1.092 | 1.904 | 1.509 | 1.384 | 1.558 | 1.277 | 965 |
| Equity | 720 | 473 | 0 | 0 | 548 | 502 | 484 | 490 | 646 | 862 | 897 | 896 | 858 | 583 |
| Long-term debt | -9 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 45 | 121 | 112 | 107 | 95 | 23 |
| Short-term debt | -563 | -881 | 0 | 0 | 774 | 1.014 | 847 | 600 | 1.213 | 524 | 373 | 547 | 315 | 353 |
| Total debt | -572 | -881 | 0 | 0 | 774 | 1.014 | 847 | 602 | 1.259 | 645 | 484 | 654 | 411 | 375 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PR Management | Management | 2001 | — | — |
JS Founder | Founder | 2001 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2020 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
PETER ROED HOLDING ApS | Company | 100.0% | 100.0% | 2020 |
JØRGEN ROED HOLDING ApS | Company | 50.0% | 50.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Roed | Management | 0 companies |
| Jørgen Seithen Roed | Founder | 0 companies |
| Ernst Carl Peter Scheibel | Chairman | 0 companies |
| Thomas Flyvenring Roed | Board of Directors | 0 companies |
| Lukas Flyvenring Roed | Board of Directors | 0 companies |