| Revenue | DKK 39,5M | -12% |
| EBITDA | DKK -304K | -105% |
| Net profit | DKK -3,7M | -218% |
| Total assets | DKK 25M | +4% |
| Equity | DKK -708K | -111% |
| Employees | 84 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | 6.045 | 8.518 | 10.362 | 7.860 | 5.315 | 9.162 | 30.984 | 44.755 | 39.452 |
| Staff expenses | -3.707 | -3.541 | -4.927 | -5.524 | -5.491 | -7.136 | -7.279 | -7.128 | -5.727 | -8.703 | -31.192 | -38.163 | -39.755 |
| EBITDA | 210 | 309 | 1.076 | 697 | 554 | 1.382 | 3.083 | 732 | -412 | 451 | -208 | 6.592 | -304 |
| Depreciation & amort. | 121 | -121 | -107 | -118 | -53 | -99 | -185 | -363 | -360 | -587 | -2.029 | -2.370 | -2.330 |
| EBIT | 89 | 188 | 969 | 580 | 500 | 1.283 | 2.898 | 370 | -772 | -136 | -2.237 | 4.223 | -2.634 |
| Net financials | -167 | -124 | -66 | -120 | -109 | -96 | -34 | -4 | -9 | -58 | -308 | -258 | -288 |
| Profit before tax | -78 | 64 | 903 | 459 | 391 | 1.187 | 2.864 | 365 | -781 | -194 | -2.545 | 3.965 | -2.922 |
| Tax | -0 | -0 | 338 | 127 | 89 | 264 | 633 | 81 | -172 | -41 | -36 | 863 | 742 |
| Net profit | -78 | 64 | 565 | 332 | 302 | 924 | 2.231 | 284 | -609 | -153 | -2.509 | 3.102 | -3.663 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.575 | 1.522 | 2.804 | 1.983 | 2.658 | 3.514 | 5.594 | 4.915 | 4.194 | 10.930 | 21.153 | 24.021 | 24.969 |
| Equity | -1.599 | -1.535 | -970 | -638 | -336 | 588 | 2.819 | 2.995 | 2.386 | 2.233 | 4.724 | 6.726 | -708 |
| Long-term debt | 362 | 242 | 122 | 0 | 0 | 0 | 0 | 0 | 0 | 799 | 906 | 660 | 628 |
| Short-term debt | 2.812 | 2.815 | 3.652 | 2.620 | 2.994 | 2.925 | 2.765 | 1.912 | 1.809 | 7.897 | 15.523 | 16.635 | 24.003 |
| Total debt | 3.174 | 3.057 | 3.774 | 2.620 | 2.994 | 2.925 | 2.765 | 1.912 | 1.809 | 8.697 | 16.430 | 17.295 | 24.631 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PK Founder | Founder | 2006 | — | — |
JJ Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
PN Management | Management | 2024 | — | — |
KS Management | Management | 2021 | — | — |
PK Management | Management | 2022 | — | — |
JB Chief Executive Officer | Chief Executive Officer | 2011 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2011 | — | — | |
| Chairman | 2011 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Madklubben Holding ApS | Company | 66.7% | 66.7% | 2025 |
SM HOLDING AF 1. JUNI 2009 ApS | Company | 15.0% | 15.0% | 2022 |
DILLON ApS | Company | 5.0% | 5.0% | 2013 |
PDJ Holding af. 9. januar 2018 ApS | Company | 15.0% | 15.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Per Kofoed Mortensen | Founder | 0 companies |
| John Jesper Dillon | Chief Executive Officer | 0 companies |
| Peter Nicholas Worsøe Ostenfeld | Management | 0 companies |
| Kennet Skyggelund Wienecke | Management | 0 companies |
| Peter Kristoffer Dorn-Rasmussen | Management | 0 companies |
| Julie Bjørum | Chief Executive Officer | 0 companies |
| Kristoffer Friis Gleberg | Board of Directors | 0 companies |
| Mogens Fonseca Pedersen | Board of Directors | 0 companies |
| Sven Søndergaard Winther Møller | Board of Directors | 0 companies |
| Anders Aagaard Jensen | Chairman | 0 companies |
| Morten Stig Andersen | Board of Directors | 0 companies |
| Ib Paaskesen | Chairman | 0 companies |