| Revenue | DKK 51K | -34% |
| EBITDA | DKK 48K | +94% |
| Net profit | DKK 29K | +277% |
| Total assets | DKK 286K | -3% |
| Equity | DKK 99K | -52% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.640 | 2.090 | 2.183 | 1.531 | 801 | 432 | 99 | -11 | 137 | 297 | 129 | -37 | 78 | 51 |
| Staff expenses | -2.649 | -2.130 | -2.344 | -1.319 | -1.319 | -254 | -65 | -36 | -56 | -113 | -63 | -53 | -53 | -2 |
| EBITDA | -79 | -46 | -166 | 212 | 236 | 178 | 34 | -47 | 81 | 184 | 66 | -90 | 25 | 48 |
| Depreciation & amort. | -0 | -0 | -0 | -12 | -12 | -12 | -6 | -0 | -10 | -10 | -10 | -10 | -10 | -0 |
| EBIT | -79 | -46 | -166 | 200 | 223 | 166 | 28 | -47 | 71 | 173 | 56 | -100 | 15 | 48 |
| Net financials | 74 | 24 | 21 | 24 | 35 | 6 | -3 | -5 | -6 | -12 | -6 | -4 | -5 | -16 |
| Profit before tax | -5 | -22 | -146 | 224 | 259 | 172 | 25 | -51 | 65 | 161 | 49 | -104 | 10 | 38 |
| Tax | 1 | -5 | 21 | 22 | 38 | 38 | 6 | -11 | 14 | 36 | 11 | -23 | 2 | 8 |
| Net profit | -6 | -17 | -167 | 202 | 220 | 134 | 20 | -40 | 50 | 125 | 38 | -81 | 8 | 29 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.706 | 2.231 | 2.169 | 1.914 | 1.946 | 508 | 389 | 256 | 362 | 691 | 415 | 259 | 295 | 286 |
| Equity | — | 1.518 | 1.351 | 1.553 | 1.773 | 237 | 107 | 67 | 117 | 242 | 281 | 200 | 207 | 99 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.251 | 764 | 818 | 361 | 136 | 269 | 283 | 189 | 244 | 447 | 134 | 60 | 88 | 187 |
| Total debt | 1.251 | 764 | 818 | 361 | 136 | 269 | 283 | 189 | 244 | 447 | 134 | 60 | 88 | 187 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PR Management | Management | 2007 | — | — |
VR Founder | Founder | 2007 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2010 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2010 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
PD HOLDING, BRAMMING ApS | Company | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Preben Rahbek Davidsen | Management | 0 companies |
| Villy Rahbek Davidsen | Founder | 0 companies |
| Jette Marianne Davidsen | Chairman | 0 companies |
| Camilla Bjørslev Davidsen | Board of Directors | 0 companies |
| Lilian Margrethe Davidsen | Board of Directors | 0 companies |
| Mikael Rahbek Davidsen | Board of Directors | 0 companies |