| Revenue | DKK 7,5M | +37% |
| EBITDA | DKK 3,7M | +35% |
| Net profit | DKK 2,6M | +6% |
| Total assets | DKK 16,5M | +37% |
| Equity | DKK 3,4M | -30% |
| Employees | 7 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.914 | 5.023 | 3.333 | 3.338 | 5.265 | 6.208 | 4.090 | 5.320 | 6.868 | 40.997 | 5.885 | 5.461 | 7.499 |
| Staff expenses | -1.656 | -1.655 | -2.667 | -2.456 | -1.914 | -2.030 | -2.295 | -2.356 | -2.475 | -2.595 | -2.542 | -2.739 | -3.835 |
| EBITDA | 3.259 | 3.368 | 667 | 882 | 3.351 | 4.177 | 1.794 | 2.964 | 4.393 | 3.847 | 3.343 | 2.722 | 3.664 |
| Depreciation & amort. | -56 | -162 | -68 | -76 | -38 | -8 | -8 | -11 | -17 | -17 | -17 | -17 | -45 |
| EBIT | 3.203 | 3.206 | 598 | 806 | 3.313 | 4.169 | 1.786 | 2.953 | 4.376 | 3.830 | 3.327 | 2.705 | 3.619 |
| Net financials | -38 | -25 | -40 | -164 | 57 | 85 | 74 | -13 | 147 | 190 | 153 | -33 | -94 |
| Profit before tax | 3.165 | 3.180 | 559 | 642 | 3.370 | 4.254 | 1.860 | 2.939 | 4.523 | 4.021 | 3.480 | 2.672 | 3.525 |
| Tax | 773 | 768 | 167 | 169 | 747 | 958 | 411 | 654 | 1.021 | 870 | 760 | 264 | 964 |
| Net profit | 2.392 | 2.412 | 392 | 473 | 2.623 | 3.297 | 1.449 | 2.285 | 3.502 | 3.150 | 2.720 | 2.408 | 2.561 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.212 | 3.886 | 5.032 | 4.285 | 10.473 | 14.509 | 13.646 | 17.595 | 22.752 | 17.792 | 16.665 | 11.989 | 16.454 |
| Equity | 556 | 557 | 949 | 1.422 | 4.045 | 5.342 | 5.291 | 6.077 | 8.078 | 7.729 | 6.448 | 4.857 | 3.417 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.550 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 4.640 | 3.329 | 4.074 | 2.863 | 6.419 | 9.163 | 8.354 | 8.965 | 14.671 | 10.062 | 10.214 | 7.132 | 13.032 |
| Total debt | 4.640 | 3.329 | 4.074 | 2.863 | 6.419 | 9.163 | 8.354 | 11.515 | 14.671 | 10.062 | 10.214 | 7.132 | 13.032 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PL Founder | Founder | 2002 | — | — |
MV Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
TR Audit | Audit | 2002 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2013 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2008 | — | — | |
| Chairman | 2002 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2013 | — | — | |
| Chairman | 2014 | — | — | |
| Board of Directors | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
PENTHIEN ApS | Company | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Per Lund | Founder | 0 companies |
| Mads Villi Delmar | Chief Executive Officer | 0 companies |
| TV Revision | Audit | 0 companies |
| Lone Christine Winder | Chairman | 0 companies |
| Per Sondrup | Board of Directors | 0 companies |
| Benny Phillipsen | Board of Directors | 0 companies |
| Lars Christie Dannerup | Board of Directors | 0 companies |
| Dorte Kondrup | Chairman | 0 companies |
| Jakob Voergaard Pedersen | Board of Directors | 0 companies |
| Henrik Bøje Ibsen | Board of Directors | 0 companies |
| Peter Jølck | Chairman | 0 companies |
| Charlotte Delmar | Board of Directors | 0 companies |