| Revenue | DKK 6,3M | +4% |
| EBITDA | DKK 1,2M | +58% |
| Net profit | DKK 1,5M | +196% |
| Total assets | DKK 1,5M | +154% |
| Equity | DKK 1,1M | +330% |
| Employees | 8 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.297 | 1.922 | 3.989 | 5.648 | 7.185 | 5.721 | 5.905 | 5.620 | 4.702 | 5.002 | 7.774 | 5.689 | 6.010 | 6.276 |
| Staff expenses | -1.321 | -3.242 | -3.750 | -4.452 | -5.730 | -5.232 | -5.726 | -4.841 | -4.574 | -4.352 | -5.969 | -5.546 | -5.232 | -5.048 |
| EBITDA | -24 | -725 | 239 | 1.196 | 1.455 | 489 | 179 | 780 | 128 | 650 | 1.805 | 143 | 778 | 1.228 |
| Depreciation & amort. | 209 | 383 | -811 | -872 | -876 | -702 | -483 | -56 | -50 | -50 | -50 | -50 | -50 | -0 |
| EBIT | -233 | -1.108 | -572 | 324 | 578 | -214 | -304 | 723 | 78 | 600 | 1.755 | 93 | 728 | 1.228 |
| Net financials | -46 | -93 | -189 | -107 | -95 | -73 | 236 | 111 | -54 | -73 | -182 | -52 | -36 | 606 |
| Profit before tax | -278 | -1.796 | -761 | 217 | 483 | -287 | -68 | 835 | 24 | 527 | 1.574 | 41 | 692 | 1.833 |
| Tax | -202 | -279 | -83 | 61 | 122 | -0 | -0 | -0 | -0 | -0 | 264 | 30 | 172 | 295 |
| Net profit | -76 | -922 | -678 | 156 | 361 | -287 | -68 | 835 | 24 | 527 | 1.310 | 11 | 520 | 1.538 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.796 | 3.923 | 4.008 | 3.912 | 4.101 | 3.729 | 1.096 | 1.024 | 924 | 1.328 | 1.852 | 762 | 580 | 1.471 |
| Equity | 23 | -899 | -1.537 | -1.381 | -1.019 | -1.306 | -3.693 | -2.858 | -2.834 | -2.307 | -997 | -986 | -466 | 1.072 |
| Long-term debt | 63 | 48 | 33 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.710 | 4.773 | 5.512 | 5.293 | 5.120 | 5.035 | 4.789 | 3.883 | 3.758 | 3.635 | 2.827 | 1.737 | 1.046 | 399 |
| Total debt | 1.773 | 4.821 | 5.545 | 5.293 | 5.120 | 5.035 | 4.789 | 3.883 | 3.758 | 3.635 | 2.827 | 1.737 | 1.046 | 399 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PD Management | Management | 2009 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2012 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2014 | — | — | |
| Chairman | 2015 | — | — | |
| Board of Directors | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
KRIEGBAUM HOLDING ApS | Company | 50.0% | 50.0% | 2014 |
DIKTATURET ApS | Company | 50.0% | 50.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Dich Kriegbaum | Management | 0 companies |
| Jørgen Eker | Chairman | 0 companies |
| Lasse Dehn-Baltzer | Board of Directors | 0 companies |
| Mogens Nielsen | Board of Directors | 0 companies |
| Jens Karstoft | Board of Directors | 0 companies |
| Jesper Weltström | Chairman | 0 companies |
| Lasse Højgaard | Board of Directors | 0 companies |