| Revenue | DKK -20K | +171% |
| EBITDA | DKK -20K | -171% |
| Net profit | DKK -964K | -309% |
| Total assets | DKK 4,9M | -12% |
| Equity | DKK 4,5M | -17% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 92 | 92 | 79 | 84 | 84 | 741 | 938 | 424 | -28 | -8 | -8 | -22 | -7 | -20 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -555 | -562 | -82 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 86 | 78 | -21 | -16 | 84 | 553 | 383 | -138 | -110 | -8 | -8 | -22 | -7 | -20 |
| Depreciation & amort. | -100 | -100 | -0 | -0 | -92 | -73 | -24 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -14 | -22 | -21 | -16 | -8 | 480 | 360 | -138 | -110 | -8 | -8 | -22 | -7 | -20 |
| Net financials | 1.043 | 1.190 | 1.476 | 2.279 | 2.371 | 5.779 | 3.961 | 4.220 | 6.221 | 4.659 | 5.331 | 4.821 | 499 | -891 |
| Profit before tax | 1.029 | 1.168 | 1.455 | 2.263 | 2.363 | 6.259 | 4.320 | 4.081 | 6.111 | 4.650 | 5.324 | 4.799 | 492 | -911 |
| Tax | -3 | 2 | 78 | 87 | 84 | 377 | 95 | 221 | -30 | -12 | -12 | 5 | 29 | 52 |
| Net profit | 1.032 | 1.166 | 1.377 | 2.176 | 2.279 | 5.882 | 4.226 | 3.860 | 6.142 | 4.662 | 5.335 | 4.795 | 462 | -964 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.029 | 6.310 | 7.474 | 10.383 | 15.424 | 23.090 | 21.707 | 5.936 | 8.812 | 8.589 | 11.762 | 9.557 | 5.547 | 4.860 |
| Equity | 4.991 | 6.272 | 7.446 | 9.272 | 11.228 | 16.760 | 20.485 | 5.414 | 6.556 | 7.219 | 9.554 | 9.549 | 5.511 | 4.547 |
| Long-term debt | 0 | 0 | 0 | 583 | 540 | 1.534 | 1.020 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 38 | 38 | 28 | 529 | 3.656 | 4.796 | 202 | 522 | 2.256 | 1.370 | 2.208 | 8 | 36 | 313 |
| Total debt | 38 | 38 | 28 | 1.111 | 4.196 | 6.330 | 1.222 | 522 | 2.256 | 1.370 | 2.208 | 8 | 36 | 313 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SV Management | Management | 2005 | — | — |
PG Founder | Founder | 2005 | — | — |
ØB Founder | Founder | 2005 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2022 | — | — | |
| Chairman | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Fre-Ka-Ka-Holding ApS | Company | 66.7% | 66.7% | 2019 |
ØB Holding ApS | Company | 25.0% | 25.0% | 2024 |
PS Kapitalandele ApS | Company | 10.0% | 10.0% | 2019 |
| Individual | 5.0% | 5.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Vest | Management | 0 companies |
| Preben Georg Reiter | Founder | 0 companies |
| Øivind Bach Pedersen | Founder | 0 companies |
| Rikke Dencker Broch | Chairman | 0 companies |
| Poul Vest | Chairman | 0 companies |