| Revenue | DKK 18,2M | -10% |
| EBITDA | DKK 1,4M | -33% |
| Net profit | DKK 2M | -12% |
| Total assets | DKK 41,2M | -14% |
| Equity | DKK 18,1M | +12% |
| Employees | 11 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 103.619 | 7.823 | 10.857 | 11.844 | 11.178 | 81.406 | 10.228 | 4.615 | 7.485 | 9.364 | 9.720 | 28.796 | 20.160 | 18.213 |
| Staff expenses | -4.398 | -6.477 | -10.491 | -12.501 | -12.386 | -10.677 | -12.245 | -12.239 | -13.076 | -10.280 | -11.859 | -17.977 | -18.007 | -16.764 |
| EBITDA | 5.863 | 1.346 | 365 | -658 | -1.208 | -4.870 | -2.017 | -7.623 | -5.591 | -916 | -2.139 | 10.819 | 2.154 | 1.449 |
| Depreciation & amort. | -0 | -12 | -249 | -336 | -324 | -312 | -307 | -82 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 5.863 | 1.334 | 116 | -994 | -1.532 | -5.182 | -2.324 | -7.705 | -5.591 | -916 | -2.139 | 10.819 | 2.154 | 1.449 |
| Net financials | -583 | -434 | -574 | -574 | -445 | -277 | -495 | -187 | -328 | -112 | -252 | -1.462 | 88 | 108 |
| Profit before tax | 5.280 | 900 | -458 | -1.568 | -1.977 | -5.459 | -2.819 | -7.892 | -5.919 | -1.028 | -2.391 | 9.357 | 2.242 | 1.557 |
| Tax | 996 | 238 | -80 | -0 | 80 | -0 | -0 | -0 | -0 | -0 | -0 | 503 | -0 | -418 |
| Net profit | 4.284 | 662 | -378 | -1.568 | -2.057 | -5.459 | -2.819 | -7.892 | -5.919 | -1.028 | -2.391 | 8.853 | 2.242 | 1.975 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 47.207 | 28.190 | 32.644 | 37.685 | 28.238 | 33.051 | 25.062 | 23.775 | 14.657 | 26.940 | 27.019 | 47.992 | 48.141 | 41.249 |
| Equity | 2.926 | 3.588 | 3.210 | 1.642 | -415 | -5.874 | 1.307 | 4.415 | -1.504 | 7.468 | 5.077 | 13.930 | 16.172 | 18.147 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 885 | 869 | 770 | 676 | 676 | 701 |
| Short-term debt | 44.281 | 24.601 | 29.434 | 36.043 | 28.652 | 38.925 | 23.755 | 19.360 | 15.276 | 18.603 | 21.172 | 33.386 | 31.293 | 22.401 |
| Total debt | 44.281 | 24.601 | 29.434 | 36.043 | 28.652 | 38.925 | 23.755 | 19.360 | 16.161 | 19.472 | 21.942 | 34.062 | 31.969 | 23.102 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CF Management | Management | 2022 | — | — |
LK Management | Management | 2018 | — | — |
PG Founder | Founder | 2009 | — | — |
TC Management | Management | 2009 | — | — |
TP Management | Management | 2024 | — | — |
KH Management | Management | 2020 | — | — |
HH Management | Management | 2013 | — | — |
EF Management | Management | 2025 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2009 | — | — | |
| Chairman | 2009 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2009 | |
| Individual | 50.0% | 50.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Claus Friberg Stensbjerg | Management | 0 companies |
| Lars Kanne Bell | Management | 0 companies |
| PEDAB Group AB | Founder | 0 companies |
| Thomas Christian Cederlöf | Management | 0 companies |
| Thomas Per Grosbøl | Management | 0 companies |
| Kim Hiort Nielsen | Management | 0 companies |
| Hans Henrik Hansen | Management | 0 companies |
| Erik Falch Rundle | Management | 0 companies |
| Hans Peter Carlsson | Board of Directors | 0 companies |
| Johan Olof Askengren | Board of Directors | 0 companies |
| Leif Peter Jansson | Board of Directors | 0 companies |
| Jesper Wigar Bartoldsson | Chairman | 0 companies |