| Revenue | DKK 2,5M | -30% |
| EBITDA | DKK 722K | -44% |
| Net profit | DKK 340K | -54% |
| Total assets | DKK 5,8M | +28% |
| Equity | DKK -1,6M | +17% |
| Employees | 8 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 479 | 529 | 777 | 1.187 | 1.424 | 1.247 | 1.612 | 1.104 | 2.124 | 2.379 | 57 | -46 | 3.607 | 2.518 |
| Staff expenses | -333 | -298 | -506 | -707 | -722 | -910 | -1.029 | -1.027 | -1.214 | -1.186 | -1.693 | -2.054 | -2.317 | -1.796 |
| EBITDA | 146 | 231 | 271 | 480 | 2.830 | 2.005 | 1.205 | 1.050 | 1.029 | 2.079 | -1.421 | -5.184 | 1.290 | 722 |
| Depreciation & amort. | 105 | 184 | -218 | -357 | -370 | -300 | -335 | -327 | -258 | -297 | -177 | -214 | -411 | -251 |
| EBIT | 41 | 46 | 54 | 122 | 2.460 | 1.705 | 870 | 723 | 771 | 1.782 | -1.598 | -5.397 | 879 | 471 |
| Net financials | -7 | -5 | -10 | -70 | -611 | 190 | -591 | -614 | -604 | -616 | 32.120 | -125 | -124 | -32 |
| Profit before tax | 35 | 41 | 44 | 52 | 1.849 | 1.894 | 279 | 109 | 168 | 1.166 | 30.122 | -5.522 | 755 | 439 |
| Tax | 9 | 10 | 13 | 29 | 513 | 337 | 159 | 106 | 93 | 355 | -411 | -1.096 | 22 | 99 |
| Net profit | 26 | 31 | 30 | 24 | 1.336 | 1.557 | 120 | 4 | 74 | 811 | 30.533 | -4.426 | 733 | 340 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.253 | 1.451 | 2.109 | 2.682 | 7.079 | 11.269 | 11.933 | 17.136 | 17.174 | 18.329 | 13.715 | 3.381 | 4.499 | 5.763 |
| Equity | 78 | 108 | 139 | 162 | 1.498 | 3.056 | 3.176 | 3.179 | 3.253 | 4.065 | 1.713 | -2.712 | -1.980 | -1.640 |
| Long-term debt | 491 | 509 | 800 | 995 | 3.276 | 4.705 | 4.770 | 8.606 | 8.487 | 8.161 | 5.335 | 1.995 | 2.844 | 2.793 |
| Short-term debt | 534 | 834 | 1.170 | 1.525 | 1.883 | 2.750 | 3.054 | 4.173 | 4.162 | 4.596 | 5.571 | 4.099 | 3.635 | 4.609 |
| Total debt | 534 | 1.343 | 1.970 | 2.520 | 5.159 | 7.455 | 7.824 | 12.779 | 12.649 | 12.757 | 10.906 | 6.094 | 6.479 | 7.403 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BC Management | Management | 2022 | — | — |
PF Management | Management | 2026 | — | — |
PF Management | Management | 2008 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2025 | — | — | |
| Chairman | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
3 LIEBST ApS | Company | 33.3% | 33.3% | 2025 |
Open Ended ApS | Company | 33.3% | 33.3% | 2025 |
G-Force Holding ApS | Company | 33.3% | 33.3% | 2025 |
PFR Invest ApS | Company | 50.0% | 50.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Birgitte Clausager Nygaard | Management | 0 companies |
| Pernille Fredskild Thøgersen | Management | 0 companies |
| Peter Fredslund | Management | 0 companies |
| Jens Bang Liebst | Board of Directors | 0 companies |
| Niels Arne Grove Jensen | Board of Directors | 0 companies |
| Peter Emil Planck Gregersen | Chairman | 0 companies |