| Revenue | DKK 240K | -50% |
| EBITDA | DKK 75K | -6% |
| Net profit | DKK 55K | -15% |
| Total assets | DKK 402K | -23% |
| Equity | DKK 349K | +19% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 641 | 35 | 44 | 0 | 29 | 31 | 30 | 16 | 11 | -15 | -16 | 783 | 485 | 240 |
| Staff expenses | -803 | -48 | -12 | -5 | -1 | -1 | -24 | -0 | -0 | -9 | -6 | -473 | -393 | -166 |
| EBITDA | -162 | -13 | 32 | -4 | 29 | 30 | 6 | 15 | 11 | -24 | -22 | 303 | 80 | 75 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -1 | -3 | -0 | -0 | -0 | -0 |
| EBIT | -162 | -13 | 32 | -4 | 29 | 30 | 6 | 15 | 10 | -27 | -22 | 303 | 80 | 75 |
| Net financials | -1 | -6 | -0 | 0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -17 | 7 | -5 |
| Profit before tax | -162 | -20 | 32 | -4 | 29 | 30 | 6 | 15 | 10 | -27 | -22 | 286 | 87 | 70 |
| Tax | 1 | -0 | -0 | -0 | -0 | -0 | -0 | -9 | -2 | -5 | -0 | -0 | 22 | 53 |
| Net profit | -163 | -20 | 32 | -4 | 29 | 30 | 6 | 24 | 12 | -22 | -22 | 286 | 65 | 55 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 106 | 20 | 31 | 8 | 20 | 62 | 34 | 54 | 72 | 50 | 32 | 397 | 519 | 402 |
| Equity | -44 | -64 | -32 | -36 | -7 | 22 | 28 | 52 | 64 | 42 | 20 | 315 | 294 | 349 |
| Long-term debt | 0 | 0 | 5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 22 | 0 |
| Short-term debt | 150 | 84 | 57 | 44 | 27 | 40 | 6 | 2 | 8 | 8 | 12 | 82 | 203 | 53 |
| Total debt | 150 | 84 | 62 | 44 | 27 | 40 | 6 | 2 | 8 | 8 | 12 | 82 | 225 | 53 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PL Management | Management | 2009 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2013 | — | — | |
| Board of Directors | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Semantic ApS | Company | 100.0% | 100.0% | 2026 |
TOTALREGNSKAB ApS | Company | 25.0% | 25.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Larsen Borresen | Management | 0 companies |
| Hans Jørgen Rasmussen | Chairman | 0 companies |
| Mikael Behnke | Board of Directors | 0 companies |