| Revenue | DKK 4,9M | +57% |
| EBITDA | DKK 931K | +282% |
| Net profit | DKK 434K | +164% |
| Total assets | DKK 3,9M | +47% |
| Equity | DKK 639K | +212% |
| Employees | 13 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.062 | 1.667 | 2.135 | 2.352 | 3.059 | 3.449 | 4.905 | 4.782 | 3.144 | 4.943 |
| Staff expenses | -1.308 | -1.826 | -1.792 | -2.168 | -3.009 | -3.326 | -4.099 | -4.235 | -3.656 | -4.012 |
| EBITDA | 753 | -159 | 343 | 183 | 50 | 123 | 806 | 547 | -512 | 931 |
| Depreciation & amort. | -0 | -0 | -2 | -3 | -7 | -88 | -118 | -142 | -325 | -323 |
| EBIT | 753 | -159 | 340 | 180 | 44 | 35 | 688 | 405 | -837 | 609 |
| Net financials | 26 | 5 | -8 | -6 | -6 | -10 | -6 | -15 | -20 | -9 |
| Profit before tax | 779 | -154 | 332 | 174 | 38 | 25 | 682 | 390 | -857 | 600 |
| Tax | 199 | -40 | 87 | 55 | 27 | 22 | 187 | 99 | -178 | 165 |
| Net profit | 580 | -114 | 245 | 118 | 11 | 3 | 494 | 291 | -678 | 434 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.491 | 694 | 1.190 | 1.650 | 1.522 | 1.577 | 2.545 | 2.498 | 2.642 | 3.891 |
| Equity | 867 | 84 | 329 | 398 | 308 | 259 | 701 | 883 | 205 | 639 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 136 | 379 | 267 |
| Short-term debt | 528 | 567 | 819 | 1.252 | 1.190 | 1.271 | 1.762 | 1.298 | 2.055 | 2.876 |
| Total debt | 528 | 567 | 819 | 1.252 | 1.190 | 1.271 | 1.762 | 1.433 | 2.434 | 3.143 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PF Management | Management | 2007 | — | — |
SM Chief Executive Officer | Chief Executive Officer | 2007 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Gbys ApS | Company | 100.0% | 100.0% | 2019 |
| Individual | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Freisner Johansen | Management | 0 companies |
| Søren Melgaard | Chief Executive Officer | 0 companies |