| Revenue | DKK 17M | +22% |
| EBITDA | DKK 4,8M | +36% |
| Net profit | DKK 3,3M | +40% |
| Total assets | DKK 18,8M | +13% |
| Equity | DKK 11,6M | +13% |
| Employees | 26 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.234 | 4.410 | 5.505 | 5.734 | 6.123 | 7.155 | 7.797 | 5.079 | 6.233 | 5.563 | 14.768 | 12.066 | 13.973 | 17.028 |
| Staff expenses | -3.836 | -3.904 | -4.208 | -4.172 | -4.358 | -4.846 | -5.733 | -4.878 | -4.879 | -5.283 | -12.388 | -8.239 | -10.451 | -12.272 |
| EBITDA | 398 | 506 | 1.297 | 1.562 | 1.764 | 2.308 | 2.064 | 200 | 1.354 | 280 | 2.380 | 3.722 | 3.504 | 4.757 |
| Depreciation & amort. | -65 | -85 | -95 | -93 | -67 | -66 | -31 | -74 | -64 | -202 | -258 | -309 | -448 | -586 |
| EBIT | 333 | 421 | 1.203 | 1.469 | 1.698 | 2.242 | 2.033 | 126 | 1.290 | 78 | 2.122 | 3.413 | 3.056 | 4.171 |
| Net financials | 333 | -52 | -22 | -38 | 9 | -835 | -1.566 | 141 | -460 | 1.186 | -122 | -71 | -22 | -18 |
| Profit before tax | 665 | 370 | 1.180 | 1.432 | 1.707 | 1.407 | 468 | 268 | 830 | 1.264 | 2.000 | 3.343 | 3.033 | 4.153 |
| Tax | 82 | 130 | 293 | 343 | 378 | 496 | 463 | 49 | 288 | 8 | 451 | 744 | 676 | 859 |
| Net profit | 583 | 240 | 888 | 1.089 | 1.329 | 912 | 4 | 218 | 542 | 1.257 | 1.549 | 2.598 | 2.357 | 3.294 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.867 | 7.927 | 8.967 | 8.761 | 9.536 | 10.317 | 8.966 | 9.744 | 10.679 | 13.061 | 14.731 | 17.528 | 16.681 | 18.847 |
| Equity | 3.716 | 3.706 | 4.594 | 5.183 | 6.012 | 6.424 | 5.928 | 6.147 | 6.688 | 7.445 | 8.722 | 9.825 | 10.285 | 11.579 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 27 | 0 | 0 | 0 | 0 | 0 | 717 |
| Short-term debt | 3.151 | 4.201 | 4.366 | 3.329 | 3.274 | 3.877 | 2.997 | 3.530 | 3.952 | 5.603 | 5.880 | 7.471 | 6.130 | 6.552 |
| Total debt | 3.151 | 4.201 | 4.366 | 3.329 | 3.274 | 3.877 | 2.997 | 3.558 | 3.952 | 5.603 | 5.880 | 7.471 | 6.130 | 7.268 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PS Founder | Founder | 2003 | — | — |
JE Management | Management | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ALLAN ANDERSEN HOLDING ApS | Company | 50.0% | 50.0% | 2022 |
AYA OG JAN ENGMARK HOLDING ApS | Company | 50.0% | 50.0% | 2022 |
ALP SØRENSEN HOLDING ApS | Company | 50.0% | 50.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Per Sørensen | Founder | 0 companies |
| Jan Engmark | Management | 0 companies |
| Palle Johannes Christensen | Board of Directors | 0 companies |
| Peter Nikolaj Weiss | Board of Directors | 0 companies |
| Marianne Christensen | Board of Directors | 0 companies |
| Allan Andersen | Chairman | 0 companies |
| Aya Engmark | Board of Directors | 0 companies |