| Revenue | DKK 2,4M | +30% |
| EBITDA | DKK 722K | -28% |
| Net profit | DKK 267K | -51% |
| Total assets | DKK 8M | -1% |
| Equity | DKK 2,9M | +10% |
| Employees | 6 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.877 | 5.877 | 7.190 | 7.321 | 4.200 | 3.664 | 3.149 | 2.016 | 1.272 | 1.342 | 1.779 | 1.864 | 1.821 | 2.361 |
| Staff expenses | -3.775 | -4.343 | -4.936 | -4.952 | -4.637 | -3.830 | -3.676 | -3.327 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 1.102 | 1.533 | 2.254 | 2.369 | -438 | -166 | -527 | -1.436 | 321 | 305 | 676 | 837 | 1.002 | 722 |
| Depreciation & amort. | -373 | -348 | -379 | -294 | -275 | -226 | -120 | -30 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 729 | 1.185 | 1.875 | 2.076 | -713 | -392 | -646 | -1.466 | 321 | 305 | 676 | 837 | 1.002 | 722 |
| Net financials | -102 | -154 | -381 | -453 | -233 | -222 | -528 | -332 | 7 | -33 | -111 | -147 | -308 | -375 |
| Profit before tax | 628 | 1.030 | 1.495 | 1.623 | -946 | -613 | -1.174 | -1.798 | 328 | 272 | 565 | 690 | 694 | 347 |
| Tax | 161 | 230 | 371 | 392 | -199 | -135 | -257 | -0 | -0 | -255 | 124 | 152 | 153 | 80 |
| Net profit | 467 | 800 | 1.124 | 1.231 | -747 | -478 | -917 | -1.798 | 328 | 527 | 440 | 538 | 541 | 267 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.059 | 8.495 | 11.354 | 10.218 | 8.108 | 7.878 | 7.034 | 5.844 | 4.435 | 6.168 | 6.827 | 7.338 | 8.146 | 8.036 |
| Equity | 3.196 | 3.757 | 4.570 | 5.310 | 3.740 | 2.976 | 2.059 | 261 | 589 | 1.116 | 1.556 | 2.094 | 2.635 | 2.902 |
| Long-term debt | 280 | 203 | 359 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 4.395 | 4.362 | 6.262 | 4.759 | 4.368 | 4.902 | 4.975 | 5.582 | 3.846 | 5.053 | 5.271 | 5.244 | 5.511 | 5.134 |
| Total debt | 4.676 | 4.565 | 6.621 | 4.759 | 4.368 | 4.902 | 4.975 | 5.582 | 3.846 | 5.053 | 5.271 | 5.244 | 5.511 | 5.134 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CI Management | Management | 2019 | — | — |
LU Management | Management | 2007 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2008 | — | — | |
| Chairman | 2007 | — | — | |
| Chairman | 2019 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2019 | — | — | |
| Chairman | 2008 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
PARDON CLOTHING A/S | Company | 100.0% | 100.0% | 2019 |
MAE ApS | Company | 20.0% | 20.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Claus Ingvar Harboe Bentzen | Management | 0 companies |
| Lars Utoft | Management | 0 companies |
| Kim Hansen | Board of Directors | 0 companies |
| Peter Vinderslev | Chairman | 0 companies |
| Søren Hampen Kristensen | Chairman | 0 companies |
| Knud Ørgaard Nielsen | Board of Directors | 0 companies |
| Thorsten Andy Madsen | Board of Directors | 0 companies |
| Birgit Utoft | Chairman | 0 companies |