| Revenue | DKK 5,7M | +34% |
| EBITDA | DKK 910K | +178% |
| Net profit | DKK 413K | +136% |
| Total assets | DKK 5,6M | -10% |
| Equity | DKK 232K | +228% |
| Employees | 11 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5.633 | 5.781 | 5.332 | 5.275 | 6.072 | 6.112 | 5.656 | 5.628 | 5.739 | 6.409 | 6.050 | 6.555 | 4.219 | 5.666 |
| Staff expenses | -4.675 | -4.710 | -4.726 | -4.675 | -4.942 | -5.360 | -5.745 | -5.377 | -5.026 | -5.896 | -5.947 | -6.272 | -5.392 | -4.756 |
| EBITDA | 958 | 1.071 | 606 | 600 | 1.130 | 752 | -89 | 251 | 712 | 512 | 103 | 283 | -1.173 | 910 |
| Depreciation & amort. | -88 | -70 | -66 | -62 | -101 | -84 | -85 | -145 | -145 | -67 | -75 | -121 | -85 | -87 |
| EBIT | 870 | 1.001 | 540 | 539 | 1.029 | 668 | -174 | 106 | 567 | 446 | 27 | 161 | -1.259 | 823 |
| Net financials | -80 | -95 | -7 | -16 | -22 | -23 | -17 | -47 | -36 | -45 | -23 | -206 | -199 | -265 |
| Profit before tax | 790 | 907 | 533 | 522 | 1.007 | 645 | -191 | 59 | 531 | 401 | 5 | -45 | -1.458 | 558 |
| Tax | 200 | 228 | 132 | 123 | 224 | 142 | -42 | 13 | 117 | 88 | 1 | -10 | -308 | 144 |
| Net profit | 590 | 679 | 401 | 399 | 783 | 503 | -149 | 46 | 414 | 312 | 4 | -35 | -1.150 | 413 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.590 | 8.306 | 9.823 | 12.180 | 8.234 | 9.168 | 10.160 | 9.903 | 10.846 | 10.345 | 5.484 | 5.308 | 6.260 | 5.608 |
| Equity | 1.768 | 1.822 | 1.623 | 1.622 | 2.105 | 1.803 | 1.251 | 1.297 | 1.712 | 1.312 | 1.004 | 968 | -182 | 232 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 5.822 | 6.484 | 8.200 | 10.557 | 6.127 | 7.364 | 8.909 | 8.605 | 9.134 | 9.033 | 4.481 | 4.340 | 6.442 | 5.376 |
| Total debt | 5.822 | 6.484 | 8.200 | 10.557 | 6.127 | 7.364 | 8.909 | 8.605 | 9.134 | 9.033 | 4.481 | 4.340 | 6.442 | 5.376 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PF Management | Management | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2022 | — | — | |
| Chairman | 2025 | — | — | |
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FALKEN HOLDING ApS | Company | 50.0% | 50.0% | 2022 |
Per Bruhn Holding ApS | Company | 33.3% | 33.3% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Per Falken | Management | 0 companies |
| Bjørn Mogensen | Chairman | 0 companies |
| Bo Bay Hougaard | Chairman | 0 companies |
| Per Bruhn | Board of Directors | 0 companies |