| Revenue | DKK 2,1M | -7% |
| EBITDA | DKK 414K | -58% |
| Net profit | DKK 327K | -55% |
| Total assets | DKK 4M | +10% |
| Equity | DKK 748K | -39% |
| Employees | 10 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -148 | 2.476 | 3.415 | 3.021 | 2.539 | 3.763 | 4.302 | 3.258 | 501 | 867 | 3.316 | 2.220 | 2.062 |
| Staff expenses | -526 | -330 | -663 | -982 | -672 | -1.138 | -1.868 | -1.481 | -548 | -793 | -895 | -1.239 | -1.648 |
| EBITDA | -674 | 755 | 624 | 238 | 78 | 853 | 70 | 229 | -1.238 | 716 | 2.421 | 981 | 414 |
| Depreciation & amort. | -299 | -278 | -359 | -0 | -454 | -300 | -400 | -150 | -512 | -330 | -347 | -0 | -0 |
| EBIT | -973 | 478 | 265 | 238 | -376 | 553 | -330 | 79 | -1.750 | 386 | 2.074 | 981 | 414 |
| Net financials | -321 | -343 | -316 | -224 | -175 | -136 | -78 | -37 | -69 | -47 | -44 | -50 | 5 |
| Profit before tax | -1.294 | 135 | -51 | 13 | -551 | 418 | -408 | 42 | -1.819 | 339 | 2.030 | 931 | 419 |
| Tax | -0 | -0 | -156 | -0 | -0 | -0 | -0 | -0 | -0 | 75 | -374 | 203 | 92 |
| Net profit | -1.294 | 135 | 105 | 13 | -551 | 418 | -408 | 42 | -1.819 | 264 | 2.404 | 727 | 327 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.170 | 807 | 1.913 | 1.878 | 1.709 | 1.558 | 1.394 | 1.235 | 707 | 377 | 3.153 | 3.678 | 4.039 |
| Equity | -5.556 | -5.421 | -3.116 | -2.771 | -2.216 | 38 | -370 | -328 | -2.147 | -1.910 | 494 | 1.221 | 748 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.125 | 1.963 |
| Short-term debt | 6.726 | 6.228 | 5.028 | 4.649 | 3.925 | 1.521 | 1.764 | 1.563 | 2.853 | 2.286 | 2.659 | 1.332 | 1.328 |
| Total debt | 6.726 | 6.228 | 5.028 | 4.649 | 3.925 | 1.521 | 1.764 | 1.563 | 2.853 | 2.286 | 2.659 | 2.457 | 3.291 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TN Management | Management | 2019 | — | — |
KT Management | Management | 2011 | — | — |
PR Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2011 | — | — | |
| Board of Directors | 2014 | — | — | |
| Chairman | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SEALAND CAPITAL VENTURE ApS | Company | 90.0% | 90.0% | 2025 |
UNDERCOVER SERVICE ApS | Company | 5.0% | 5.0% | 2016 |
PVS MANAGEMENT ApS | Company | 90.0% | 90.0% | 2025 |
BERCO HOLDING ApS | Company | 5.0% | 5.0% | 2016 |
| Individual | 0.0% | 0.0% | 2014 | |
| Individual | 5.0% | 5.0% | 2013 | |
SEALAND CAPITAL ApS | Company | 33.3% | 33.3% | 2014 |
| Individual | 0.0% | 0.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Theis Nielsen | Management | 0 companies |
| Kim Thomas Reinhold Christensen | Management | 0 companies |
| Peder Ries Borchert | Chief Executive Officer | 0 companies |
| Michelle Sulajma Senker Christensen | Chairman | 0 companies |
| Christian Walther Øyrabø | Board of Directors | 0 companies |
| Tomas Otto Berg | Chairman | 0 companies |