| Revenue | DKK 5,2M | +32% |
| EBITDA | DKK 1,7M | +230% |
| Net profit | DKK 1,1M | +216% |
| Total assets | DKK 12,3M | +31% |
| Equity | DKK 8,1M | +16% |
| Employees | 11 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 4.525 | 3.516 | 3.330 | 3.942 | 5.191 |
| Staff expenses | -3.400 | -3.138 | -2.885 | -3.428 | -3.494 |
| EBITDA | 1.125 | 377 | 446 | 514 | 1.696 |
| Depreciation & amort. | -264 | -98 | -102 | -156 | -308 |
| EBIT | 861 | 279 | 343 | 358 | 1.389 |
| Net financials | 61 | 96 | 80 | 89 | 21 |
| Profit before tax | 923 | 375 | 423 | 447 | 1.410 |
| Tax | 203 | 83 | 93 | 98 | 311 |
| Net profit | 719 | 293 | 329 | 348 | 1.100 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 8.730 | 9.261 | 8.882 | 9.382 | 12.302 |
| Equity | 6.041 | 6.333 | 6.663 | 7.011 | 8.111 |
| Long-term debt | 0 | 0 | 0 | 0 | 1.772 |
| Short-term debt | 2.689 | 2.928 | 2.220 | 2.371 | 2.419 |
| Total debt | 2.689 | 2.928 | 2.220 | 2.371 | 4.191 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
PC Management | Management | 2023 |
SG Management | Management | 2008 |
HJ | Founder | 2004 |
| Name | Role | Member since |
|---|---|---|
| Former (2) | ||
| Board of Directors | 2011 – 2014 | |
| Board of Directors | 2004 – 2011 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Christiansen Krage | Management | 0 companies |
| Søren Guala Krage | Management | 0 companies |
| Hans Jørgen Christiansen Krage | Founder | 0 companies |
| Bo Tonny Tverskov | Board of Directors | 0 companies |
| Bent Pedersen | Board of Directors | 0 companies |