| Revenue | DKK 1,5M | -40% |
| EBITDA | DKK -227K | -130% |
| Net profit | DKK -274K | -152% |
| Total assets | DKK 2,8M | -19% |
| Equity | DKK 2,3M | -10% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.309 | -1.702 | 1.893 | 1.379 | 1.614 | 282 | 2.152 | 2.695 | 1.037 | 1.997 | 1.587 | 1.268 | 1.331 | 2.433 | 1.458 |
| Staff expenses | -1.175 | -1.176 | -1.225 | -1.245 | -1.319 | -342 | -1.495 | -1.080 | -959 | -1.189 | -1.146 | -1.240 | -1.407 | -1.673 | -1.685 |
| EBITDA | 134 | -183 | 668 | 133 | 295 | -60 | 656 | 1.586 | 78 | 809 | 442 | -17 | -76 | 759 | -227 |
| Depreciation & amort. | 150 | -121 | -147 | -141 | -51 | -29 | -116 | -136 | -104 | -123 | -229 | -150 | -165 | -165 | -27 |
| EBIT | -16 | -304 | 521 | -8 | 244 | -89 | 541 | 1.450 | -26 | 686 | 212 | -167 | -241 | 594 | -254 |
| Net financials | -33 | -27 | -19 | -21 | -39 | 1 | -5 | -11 | -17 | -23 | -25 | -49 | -48 | -47 | -21 |
| Profit before tax | -49 | -143 | 502 | -14 | 205 | -88 | 536 | 1.440 | -43 | 663 | 188 | -216 | -289 | 547 | -275 |
| Tax | -11 | 68 | 126 | 8 | 48 | -19 | 118 | 318 | 17 | 126 | 43 | 4 | -9 | 18 | -1 |
| Net profit | -38 | -211 | 376 | -21 | 158 | -69 | 418 | 1.122 | -60 | 537 | 145 | -220 | -279 | 529 | -274 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.806 | 1.667 | 2.614 | 1.304 | 952 | 1.215 | 1.822 | 2.837 | 2.558 | 3.586 | 3.213 | 3.238 | 2.926 | 3.462 | 2.814 |
| Equity | 810 | 1.021 | 796 | 575 | 293 | 431 | 849 | 1.970 | 1.910 | 2.447 | 2.592 | 2.372 | 2.093 | 2.622 | 2.348 |
| Long-term debt | 0 | 0 | 0 | 0 | 149 | 138 | 96 | 157 | 300 | 296 | 118 | 498 | 370 | 128 | 133 |
| Short-term debt | 960 | -624 | 1.809 | 729 | 487 | 642 | 867 | 701 | 323 | 816 | 498 | 358 | 463 | 711 | 333 |
| Total debt | 960 | -624 | 1.809 | 729 | 636 | 781 | 963 | 858 | 622 | 1.112 | 616 | 857 | 833 | 839 | 466 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
RS Management | Management | 2006 | — | — |
KB Management | Management | 2017 | — | — |
MG Management | Management | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2006 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 2009 | — | — | |
| Chairman | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 66.7% | 66.7% | 2016 | |
PULSE HOLDING ApS | Company | 20.0% | 20.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| René Simonsen | Management | 0 companies |
| Kim Bubandt | Management | 0 companies |
| Michael Guldbrand | Management | 0 companies |
| Kent Bjerre Adsbøl | Chairman | 0 companies |
| Mats Gustav Lillqvist | Chairman | 0 companies |
| Anil Kumar Sandhir | Board of Directors | 0 companies |
| Jari Juhani Ketoluoto | Chairman | 0 companies |