| Revenue | DKK 13,1M | -3% |
| EBITDA | DKK 11,8M | -8% |
| Net profit | DKK 9,6M | -9% |
| Total assets | DKK 250M | +4% |
| Equity | DKK 98,5M | +4% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -3.614 | -5.966 | -926 | 796 | -263 | -155 | 1.630 | 3.767 | 3.530 | 7.314 | 10.745 | 13.049 | 13.529 | 13.118 |
| Staff expenses | -1.505 | -3.009 | -1.675 | -521 | -193 | -7 | -357 | -1.486 | -0 | -0 | -0 | -0 | -636 | -1.292 |
| EBITDA | -5.119 | -8.975 | -2.601 | 4.688 | -456 | -182 | 27.968 | 12.636 | 3.530 | 35.492 | 10.744 | 13.049 | 12.893 | 11.826 |
| Depreciation & amort. | -234 | -59 | -280 | -238 | -88 | -44 | -15 | -82 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -5.353 | -9.033 | -2.882 | 4.450 | -545 | -226 | 27.953 | 12.554 | 3.530 | 35.492 | 10.744 | 13.049 | 12.893 | 11.826 |
| Net financials | -69 | -252 | -273 | 2.612 | -255 | -8 | -346 | -1.245 | -1.355 | -1.818 | -2.050 | 3.586 | -3.894 | -3.882 |
| Profit before tax | -5.422 | -9.285 | -3.155 | 7.063 | -800 | -235 | 27.607 | 11.309 | 25.125 | 33.675 | 31.902 | 21.489 | 13.505 | 12.322 |
| Tax | -403 | -1.135 | -2.181 | -462 | -308 | -84 | 5.778 | 2.493 | 5.527 | 7.408 | 7.019 | 4.728 | 2.971 | 2.711 |
| Net profit | -5.019 | -8.150 | -973 | 7.525 | -492 | -150 | 21.829 | 8.815 | 19.597 | 26.267 | 24.883 | 16.762 | 10.533 | 9.611 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 10.949 | 2.463 | 3.002 | 11.973 | 490 | 7.577 | 58.064 | 71.024 | 130.079 | 194.602 | 224.518 | 237.954 | 241.361 | 249.982 |
| Equity | 2.381 | -5.769 | -6.742 | 782 | 290 | 540 | 22.369 | 9.875 | 29.473 | 55.739 | 80.622 | 97.384 | 94.917 | 98.528 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 22.123 | 47.023 | 71.405 | 90.540 | 92.571 | 101.460 | 103.093 | 110.202 |
| Short-term debt | 8.568 | 8.233 | 9.744 | 11.190 | 200 | 7.037 | 7.794 | 5.974 | 15.983 | 28.816 | 26.632 | 13.399 | 16.585 | 13.444 |
| Total debt | 8.568 | 8.233 | 9.744 | 11.190 | 200 | 7.037 | 29.917 | 52.998 | 87.389 | 119.356 | 119.203 | 114.859 | 119.678 | 123.646 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PC Founder | Founder | 2007 | — | — |
NO Founder | Founder | 2007 | — | — |
HI Management | Management | 2011 | — | — |
TK Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
BS Management | Management | 2019 | — | — |
JO Management | Management | 2008 | — | — |
NS Founder | Founder | 2007 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2007 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Bo-To Holding ApS | Company | 100.0% | 100.0% | 2019 |
JUUL-GRUPPEN ApS | Company | 20.0% | 20.0% | 2017 |
ILSKOV GRUPPEN ApS | Company | 66.7% | 66.7% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Papfar Clothing Company I/S | Founder | 0 companies |
| Niels Oris Mengers Larsen | Founder | 0 companies |
| Heinrich Ilskov Jessen | Management | 0 companies |
| Tomas Kjær Andersen | Chief Executive Officer | 0 companies |
| Bo Svenningsen | Management | 0 companies |
| John Oris Mengers Larsen | Management | 0 companies |
| Nicolai Stampe Nielsen | Founder | 0 companies |
| Linette Hanghøj Møller | Board of Directors | 0 companies |
| Erik Svanvig | Board of Directors | 0 companies |