| Revenue | DKK 616K | -10% |
| EBITDA | DKK -42K | +54% |
| Net profit | DKK -176K | +33% |
| Total assets | DKK 1,3M | -12% |
| Equity | DKK -326K | -117% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -13 | -10 | 2.151 | 2.500 | 744 | 563 | 1.024 | 1.146 | 994 | 939 | 687 | 684 | 616 |
| Staff expenses | -0 | -0 | -809 | -783 | -498 | -433 | -416 | -480 | -779 | -829 | -838 | -774 | -658 |
| EBITDA | -13 | -10 | 234 | 92 | 246 | 130 | 608 | 667 | 215 | 110 | -151 | -90 | -42 |
| Depreciation & amort. | -0 | -0 | 57 | 108 | -116 | -134 | -171 | -169 | -153 | -150 | -144 | -131 | -63 |
| EBIT | -13 | -10 | 177 | -16 | 130 | -5 | 438 | 498 | 62 | -40 | -295 | -221 | -105 |
| Net financials | -14 | -12 | -57 | -99 | -102 | -87 | -74 | -58 | -52 | -68 | -78 | -114 | -117 |
| Profit before tax | -27 | -22 | 120 | -115 | 28 | -91 | 363 | 439 | 10 | -107 | -373 | -335 | -222 |
| Tax | -0 | -0 | -0 | -0 | -258 | -19 | 80 | 97 | 3 | -23 | -82 | -73 | -47 |
| Net profit | -27 | -22 | 120 | -115 | 286 | -72 | 283 | 342 | 8 | -85 | -292 | -262 | -176 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 255 | 197 | 1.853 | 2.442 | 2.726 | 2.026 | 2.052 | 1.985 | 1.942 | 1.708 | 1.571 | 1.419 | 1.253 |
| Equity | -342 | -364 | -245 | -360 | -74 | -145 | 138 | 480 | 488 | 403 | 112 | -151 | -326 |
| Long-term debt | 0 | 0 | 1.043 | 1.183 | 783 | 723 | 659 | 591 | 519 | 446 | 671 | 690 | 721 |
| Short-term debt | 598 | 561 | 1.054 | 1.619 | 1.998 | 1.425 | 1.234 | 898 | 924 | 845 | 771 | 865 | 855 |
| Total debt | 598 | 561 | 2.098 | 2.802 | 2.781 | 2.148 | 1.893 | 1.489 | 1.443 | 1.291 | 1.442 | 1.555 | 1.576 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PH Founder | Founder | 2007 | — | — |
JM Audit | Audit | 2007 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2014 | — | — | |
| Chairman | 2014 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2007 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 25.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Pernille Høgh Bretton-Meyer | Founder | 0 companies |
| Jens Max Haugbyrd | Audit | 0 companies |
| Lulla Forchhammer | Board of Directors | 0 companies |
| Balder Bergman Johansen | Chairman | 0 companies |
| Knud Foldschack | Board of Directors | 0 companies |
| Lars Koefoed Jørgensen | Board of Directors | 0 companies |
| Morten Gunge | Board of Directors | 0 companies |