| Revenue | DKK 8,1M | +55% |
| EBITDA | DKK -3,5M | +35% |
| Net profit | DKK -2,4M | +39% |
| Total assets | DKK 39,8M | -12% |
| Equity | DKK 12,3M | -16% |
| Employees | 17 | — |
| Item | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | 3.845 | 4.028 | 5.669 | 5.182 | 13.612 | 8.771 | 19.988 | 19.972 | 24.332 | 11.601 | 13.698 | 5.205 | 8.073 |
| Staff expenses | -0 | -0 | -0 | -2.137 | -3.587 | -3.860 | -5.345 | -6.378 | -7.758 | -8.164 | -10.370 | -12.049 | -10.748 | -10.797 | -10.631 | -11.594 |
| EBITDA | — | — | — | 1.707 | 441 | 1.809 | -163 | 7.234 | 1.013 | 11.824 | 9.602 | 12.283 | 853 | 2.901 | -5.426 | -3.521 |
| Depreciation & amort. | -0 | -0 | -0 | -53 | -58 | -93 | -460 | -1.039 | -1.095 | -1.926 | -1.336 | -1.445 | -340 | -389 | -225 | -124 |
| EBIT | — | — | — | 1.655 | 383 | 1.716 | -623 | 6.195 | -82 | 9.898 | 8.265 | 10.838 | 513 | 2.511 | -5.652 | -3.644 |
| Net financials | 0 | 0 | 0 | -30 | -75 | -498 | -292 | 278 | 108 | 619 | 2.359 | 1.885 | -72 | 1.203 | 132 | 157 |
| Profit before tax | — | — | — | 1.625 | 308 | 1.218 | -915 | 6.474 | 26 | 10.517 | 10.624 | 12.723 | 441 | 3.714 | -5.520 | -3.487 |
| Tax | -0 | -0 | -0 | 412 | 97 | 334 | -245 | 1.299 | -150 | 2.023 | 1.707 | 2.305 | 35 | 443 | -1.538 | -1.054 |
| Net profit | — | — | — | 1.212 | 211 | 884 | -670 | 5.174 | 176 | 8.494 | 8.917 | 10.418 | 406 | 3.271 | -3.982 | -2.434 |
| Item | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 3.339 | 5.419 | 6.510 | 10.169 | 19.453 | 25.236 | 40.640 | 39.840 | 50.418 | 56.407 | 51.894 | 44.955 | 39.780 |
| Equity | — | — | — | 1.963 | 1.543 | 1.397 | 355 | 5.270 | 3.913 | 12.459 | 18.143 | 22.541 | 17.692 | 19.304 | 14.661 | 12.313 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 285 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 0 | 0 | 0 | 1.376 | 3.875 | 4.705 | 9.806 | 13.878 | 21.168 | 27.754 | 21.235 | 27.877 | 38.715 | 32.590 | 30.295 | 27.467 |
| Total debt | 0 | 0 | 0 | 1.376 | 3.875 | 4.705 | 9.806 | 13.878 | 21.168 | 27.754 | 21.521 | 27.877 | 38.715 | 32.590 | 30.295 | 27.467 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PF Management | Management | 2008 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2020 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
L V S HOLDING ApS | Company | 25.0% | 25.0% | 2015 |
Voluntas Holding ApS | Company | 25.0% | 25.0% | 2023 |
MARATO HOLDING ApS | Company | 25.0% | 25.0% | 2015 |
MARBELLA HOLDING ApS | Company | 10.0% | 10.0% | 2017 |
TNA HOLDING ApS | Company | 25.0% | 25.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Flaskager Laursen | Management | 0 companies |
| Mogens Steenholdt Olsen | Chairman | 0 companies |
| Søren Lomholt Husted | Board of Directors | 0 companies |
| Henrik Sig Kristensen | Board of Directors | 0 companies |
| Trine Neimann-Platz | Board of Directors | 0 companies |
| Lindy Valbjørn Sørensen | Board of Directors | 0 companies |