| Revenue | DKK 1,9M | -50% |
| EBITDA | DKK -840K | -199% |
| Net profit | DKK -1,9M | -381% |
| Total assets | DKK 9,1M | -13% |
| Equity | DKK 852K | -36% |
| Employees | 4 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 2.680 | 3.557 | 4.478 | 3.775 | 1.898 |
| Staff expenses | -2.013 | -2.361 | -3.716 | -2.930 | -2.739 |
| EBITDA | 667 | 1.196 | 762 | 845 | -840 |
| Depreciation & amort. | -44 | -99 | -110 | -138 | -102 |
| EBIT | 624 | 1.097 | 652 | 706 | -943 |
| Net financials | -21 | -25 | -76 | -884 | -1.156 |
| Profit before tax | 603 | 1.072 | 576 | -178 | -2.098 |
| Tax | 141 | 243 | 133 | 225 | -163 |
| Net profit | 462 | 829 | 444 | -402 | -1.935 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 5.338 | 7.553 | 11.797 | 10.395 | 9.055 |
| Equity | 712 | 1.291 | 1.735 | 1.333 | 852 |
| Long-term debt | 1.173 | 806 | 2.255 | 1.635 | 1.221 |
| Short-term debt | 3.453 | 5.372 | 7.634 | 7.072 | 6.850 |
| Total debt | 4.626 | 6.178 | 9.889 | 8.707 | 8.071 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
PJ Management | Management | 2023 |
| Former (3) | ||
EH Management | Management | 2016 – 2020 |
HM Management | Management | 2008 – 2016 |
TL Management | Management | 2020 – 2023 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
| Chairman | 2023 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2023 | |
| Company | 50–66.65% | 50–66.65% | 2022 | |
| Company | 20–24.99% | 20–24.99% | 2020 | |
| Company | 100% | 100% | 2016 | |
| Company | 50–66.65% | 50–66.65% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Høj | Management | 0 companies |
| Per Juhl | Management | 0 companies |
| Henning Meldgaard Christensen | Management | 0 companies |
| Torben Lyng | Management | 0 companies |
| Johannes Bundgaard Andersen | Chairman | 0 companies |