| Revenue | DKK 39,4M | +18% |
| EBITDA | DKK 4,8M | +90% |
| Net profit | DKK 3,6M | +90% |
| Total assets | DKK 16,7M | +29% |
| Equity | DKK 10,5M | +32% |
| Employees | 48 | — |
| Item | 2006 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 21.575 | 10.006 | 8.981 | 7.758 | 8.543 | 11.890 | 10.638 | 18.467 | 19.502 | 22.221 | 21.575 | 24.335 | 29.203 | 33.472 | 39.415 |
| Staff expenses | -19.941 | -7.332 | -7.562 | -7.231 | -7.864 | -9.645 | -9.952 | -14.863 | -17.577 | -18.262 | -19.941 | -22.121 | -27.696 | -30.951 | -34.616 |
| EBITDA | 1.634 | 2.673 | 1.419 | 527 | 679 | 2.246 | 685 | 3.605 | 1.925 | 3.960 | 1.634 | 2.214 | 1.507 | 2.520 | 4.799 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 1.634 | 2.673 | 1.419 | 527 | 679 | 2.246 | 685 | 3.605 | 1.925 | 3.960 | 1.634 | 2.214 | 1.507 | 2.520 | 4.799 |
| Net financials | 9 | 116 | -23 | -5 | -18 | -18 | -14 | -24 | -77 | -21 | 9 | -43 | -186 | -113 | -211 |
| Profit before tax | 1.643 | 2.789 | 1.396 | 521 | 661 | 2.227 | 671 | 3.581 | 1.848 | 3.939 | 1.643 | 2.171 | 1.321 | 2.407 | 4.588 |
| Tax | 367 | 697 | 351 | 128 | 155 | 490 | 148 | 789 | 408 | 866 | 367 | 479 | 297 | 530 | 1.015 |
| Net profit | 1.276 | 2.092 | 1.045 | 393 | 506 | 1.737 | 523 | 2.792 | 1.440 | 3.073 | 1.276 | 1.692 | 1.024 | 1.877 | 3.573 |
| Item | 2006 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.944 | 3.948 | 4.280 | 3.624 | 3.855 | 5.136 | 4.763 | 7.694 | 8.264 | 11.736 | 8.944 | 9.557 | 12.879 | 12.958 | 16.709 |
| Equity | 6.183 | 3.133 | 3.427 | 2.821 | 2.942 | 4.179 | 3.002 | 5.794 | 6.234 | 7.907 | 6.183 | 6.875 | 7.899 | 7.977 | 10.549 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.762 | 816 | 852 | 803 | 913 | 957 | 1.761 | 1.899 | 2.030 | 3.829 | 2.762 | 2.682 | 4.979 | 4.982 | 6.160 |
| Total debt | 2.762 | 816 | 852 | 803 | 913 | 957 | 1.761 | 1.899 | 2.030 | 3.829 | 2.762 | 2.682 | 4.979 | 4.982 | 6.160 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PJ Chief Executive Officer | Chief Executive Officer | 2006 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2006 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SYOSIL CONSULTING ApS | Company | 50.0% | 50.0% | 2009 |
THEOCOMP ApS | Company | 33.3% | 33.3% | 2010 |
| Individual | 5.0% | 5.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Jensen | Chief Executive Officer | 0 companies |
| Jacob Sander Andersen | Board of Directors | 0 companies |
| Stig Kofoed | Board of Directors | 0 companies |