| Revenue | DKK 68,3M | +9% |
| EBITDA | DKK 14,8M | +15% |
| Net profit | DKK 10,1M | +68% |
| Total assets | DKK 41,6M | -4% |
| Equity | DKK 19,6M | -4% |
| Employees | 70 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 14.105 | 14.887 | 16.597 | 20.095 | 29.499 | 37.322 | 43.720 | 35.599 | 37.413 | 62.242 | 54.093 | 62.657 | 68.327 |
| Staff expenses | -12.230 | -14.009 | -16.141 | -17.883 | -25.225 | -34.324 | -44.166 | -35.600 | -32.658 | -54.757 | -44.944 | -49.728 | -53.484 |
| EBITDA | 1.875 | 878 | 456 | 2.213 | 4.274 | 2.996 | -462 | -40 | 4.750 | 7.485 | 9.149 | 12.928 | 14.843 |
| Depreciation & amort. | 204 | -238 | -254 | -253 | -170 | -294 | -811 | -1.584 | -2.338 | -3.920 | -4.212 | -5.592 | -6.598 |
| EBIT | 1.671 | 640 | 203 | 1.959 | 4.104 | 2.702 | -1.272 | -1.624 | 2.412 | 3.565 | 4.937 | 7.336 | 8.245 |
| Net financials | -44 | -52 | -34 | -32 | -49 | 1.181 | -510 | -315 | 67 | -76 | 2.505 | 210 | 122 |
| Profit before tax | 1.627 | 589 | 169 | 1.927 | 3.904 | 3.883 | -1.782 | -1.939 | 2.479 | 3.489 | 7.442 | 7.546 | 8.367 |
| Tax | 409 | 149 | 39 | 459 | 873 | 742 | -278 | -494 | 508 | 956 | 1.036 | 1.527 | -1.760 |
| Net profit | 1.218 | 440 | 130 | 1.469 | 3.031 | 3.141 | -1.504 | -1.445 | 1.971 | 2.533 | 6.406 | 6.019 | 10.127 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.926 | 5.136 | 5.839 | 7.800 | 11.693 | 17.040 | 16.405 | 15.745 | 15.703 | 31.087 | 45.976 | 43.398 | 41.554 |
| Equity | 2.035 | 1.989 | 1.869 | 3.285 | 4.066 | 5.957 | 3.489 | 2.045 | 4.014 | 8.074 | 14.480 | 20.518 | 19.640 |
| Long-term debt | 0 | 711 | 506 | 401 | 901 | 720 | 2.270 | 0 | 2.527 | 2.464 | 2.197 | 2.380 | 2.403 |
| Short-term debt | 3.891 | 2.436 | 3.464 | 4.113 | 6.725 | 10.362 | 10.261 | 13.531 | 8.605 | 19.352 | 27.654 | 18.649 | 19.511 |
| Total debt | 3.891 | 3.147 | 3.970 | 4.515 | 7.627 | 11.082 | 12.531 | 13.531 | 11.133 | 21.817 | 29.852 | 21.029 | 21.914 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JS Management | Management | 2021 | — | — |
KB Audit | Audit | 2004 | — | — |
VC Chief Executive Officer | Chief Executive Officer | 2004 | — | — |
MS Management | Management | 2004 | — | — |
BP Management | Management | 2004 | — | — |
PJ Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
CJ Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.3% | 33.3% | 2017 | |
Broad Horizon Denmark ApS | Company | 100.0% | 100.0% | 2021 |
PROJECTUM HOLDING ApS | Company | 90.0% | 90.0% | 2013 |
PetCar Holding ApS | Company | 50.0% | 66.7% | 2018 |
PRT Employee Holding ApS | Company | 20.0% | 0.0% | 2018 |
JEDA HOLDING ApS | Company | 10.0% | 0.0% | 2013 |
| Individual | 33.3% | 33.3% | 2017 | |
Projectum Two Holding ApS | Company | 10.0% | 10.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Jakob Schou | Management | 0 companies |
| Karl-Alfred Brylle | Audit | 0 companies |
| Victor Christoffersen | Chief Executive Officer | 0 companies |
| Michael Speiser | Management | 0 companies |
| Bo Præst Nielsen | Management | 0 companies |
| Philip Josef Bronsztejn | Chief Executive Officer | 0 companies |
| Claus Jordan | Chief Executive Officer | 0 companies |
| Helle Sasser Hofmeister | Board of Directors | 0 companies |