| Revenue | DKK 0 | — |
| EBITDA | DKK -329K | +35% |
| Net profit | DKK 54M | +18% |
| Total assets | DKK 110,8M | +12% |
| Equity | DKK 89,8M | +26% |
| Employees | 5 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 274.652 | 391.740 | 529.282 | 500.617 | 492.554 | 376.926 | 366.415 | 463.897 | 11.049 | 7.172 | 37 | 0 | 0 |
| Staff expenses | -165.488 | -215.174 | -249.080 | -244.532 | -235.733 | -230.968 | -227.019 | -222.716 | -8.729 | -4.074 | -34 | -0 | -0 |
| EBITDA | 24.082 | 48.601 | 68.584 | 62.003 | 42.430 | 3.008 | 17.671 | 94.150 | -359 | 387 | -181 | -505 | -329 |
| Depreciation & amort. | -3.965 | -6.755 | -13.574 | -4.367 | -2.371 | -2.877 | -4.184 | 4.817 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 20.117 | 41.846 | 55.010 | 57.636 | 40.059 | 131 | 13.487 | 89.333 | -359 | 387 | -181 | -505 | -329 |
| Net financials | 7.425 | 2.268 | 7.914 | 14.743 | 15.095 | -15.658 | -4.634 | 19.503 | 26.686 | 32.477 | 38.698 | 44.572 | 54.408 |
| Profit before tax | 18.678 | 32.434 | 51.169 | 54.059 | 39.644 | -9.095 | 9.679 | 83.077 | 26.327 | 32.864 | 38.517 | 44.067 | 54.079 |
| Tax | 4.252 | 9.313 | 17.840 | 13.508 | 8.352 | 513 | 2.671 | 18.829 | -732 | -8.394 | -22 | -1.481 | 115 |
| Net profit | 14.426 | 23.121 | 33.329 | 40.551 | 31.292 | -9.608 | 7.008 | 64.248 | 27.059 | 41.258 | 38.539 | 45.548 | 53.964 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 122.681 | 185.053 | 255.932 | 253.441 | 271.747 | 227.363 | 189.645 | 309.416 | 33.679 | 82.757 | 91.006 | 99.258 | 110.830 |
| Equity | 25.301 | 32.560 | 41.406 | 61.119 | 106.451 | 79.474 | 61.699 | 114.181 | 19.927 | 59.289 | 69.870 | 71.495 | 89.804 |
| Long-term debt | 645 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8 | 0 | 0 | 0 | 0 |
| Short-term debt | 73.284 | 123.975 | 168.407 | 137.172 | 158.244 | 140.901 | 119.279 | 129.992 | 6.073 | 23.468 | 21.136 | 27.763 | 21.026 |
| Total debt | 73.929 | 123.975 | 168.407 | 137.172 | 158.244 | 140.901 | 119.279 | 129.992 | 6.081 | 23.468 | 21.136 | 27.763 | 21.026 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BM Management | Management | 2006 | — | — |
PP Chief Executive Officer | Chief Executive Officer | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2005 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Kuja Invest ApS | Company | 50.0% | 50.0% | 2025 |
AIAS Holding ApS | Company | 33.3% | 50.0% | 2025 |
KÅRE GROES CHRISTIANSEN HOLDING ApS | Company | 15.0% | 15.0% | 2025 |
Kuja Holding ApS | Company | 33.3% | 33.3% | 2023 |
THOMAS FISCHER HOLDING ApS | Company | 20.0% | 20.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Benny Madsen | Management | 0 companies |
| Poul Præstegaard Skadhede | Chief Executive Officer | 0 companies |
| Knud Lindberg Sant | Chairman | 0 companies |
| Jørgen Glistrup | Board of Directors | 0 companies |
| Arne Vraalsen | Board of Directors | 0 companies |
| Peter Kåre Groes Christiansen | Board of Directors | 0 companies |
| Thomas Arne Fischer | Board of Directors | 0 companies |
| Karina Sejersbøl Christiansen | Board of Directors | 0 companies |
| Søren Holm Jensen | Board of Directors | 0 companies |
| Jens Jesper Ovesen | Board of Directors | 0 companies |
| Dorthe Skadhede | Board of Directors | 0 companies |