| Revenue | DKK 23M | +12% |
| EBITDA | DKK 7,1M | +27% |
| Net profit | DKK 5,3M | +26% |
| Total assets | DKK 18,1M | +1% |
| Equity | DKK 7,6M | -18% |
| Employees | 24 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.426 | 6.250 | 2.429 | 3.780 | 2.206 | 4.693 | 4.673 | 4.816 | 6.418 | 9.090 | 11.852 | 15.256 | 20.455 | 22.996 |
| Staff expenses | -2.931 | -4.406 | -3.846 | -3.574 | -4.372 | -4.575 | -4.141 | -4.682 | -5.910 | -7.224 | -9.529 | -12.093 | -14.804 | -15.846 |
| EBITDA | 1.495 | 1.844 | -1.417 | 206 | -2.166 | 118 | 532 | 135 | 508 | 1.866 | 2.323 | 3.163 | 5.651 | 7.150 |
| Depreciation & amort. | 11 | 210 | 168 | 17 | -104 | -72 | -56 | -53 | -97 | -160 | -223 | -222 | -239 | -210 |
| EBIT | 1.484 | 1.634 | -1.584 | 189 | -2.270 | 46 | 476 | 82 | 411 | 1.706 | 2.100 | 2.941 | 5.411 | 6.940 |
| Net financials | 108 | 167 | 110 | -64 | -8 | -2 | 21 | 60 | -11 | 4 | 13 | 22 | 46 | -29 |
| Profit before tax | 1.591 | 1.674 | -1.475 | 124 | -2.278 | 44 | 497 | 142 | 400 | 1.710 | 2.113 | 2.963 | 5.457 | 6.911 |
| Tax | 407 | 421 | -355 | 31 | -495 | 19 | 118 | 40 | 99 | 393 | 483 | 673 | 1.230 | 1.577 |
| Net profit | 1.185 | 1.253 | -1.120 | 94 | -1.783 | 25 | 379 | 101 | 301 | 1.317 | 1.629 | 2.289 | 4.228 | 5.334 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.495 | 6.776 | 6.638 | 8.513 | 6.629 | 8.028 | 8.996 | 3.346 | 3.281 | 5.925 | 8.337 | 10.866 | 17.918 | 18.077 |
| Equity | 2.528 | 3.685 | 2.468 | 2.562 | 779 | 804 | 1.183 | 1.284 | 1.585 | 2.902 | 4.006 | 5.646 | 9.233 | 7.567 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 394 | 780 | 1.072 | 1.529 | 1.952 |
| Short-term debt | 2.717 | 2.662 | 4.096 | 5.847 | 5.851 | 7.223 | 7.813 | 2.061 | 1.696 | 2.350 | 3.192 | 3.799 | 6.769 | 8.229 |
| Total debt | 2.717 | 2.662 | 4.096 | 5.847 | 5.851 | 7.223 | 7.813 | 2.061 | 1.696 | 2.744 | 3.972 | 4.871 | 8.297 | 10.181 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PJ Management | Management | 2026 | — | — |
PG Management | Management | 2025 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2026 | — | — | |
| Board of Directors | 2026 | — | — | |
| Chairman | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Qflow Danmark ApS | Company | 100.0% | 100.0% | 2026 |
JPFAM Holding ApS | Company | 66.7% | 100.0% | 2024 |
| Individual | 10.0% | 0.0% | 2012 | |
| Individual | 5.0% | 0.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Jacobi Jakobsen | Management | 0 companies |
| Peter Grand | Management | 0 companies |
| Emile John Ole Hamon | Board of Directors | 0 companies |
| Martin Dahlgren | Board of Directors | 0 companies |
| Peter Kroghave Hartvig | Chairman | 0 companies |