| Revenue | DKK 434K | +33% |
| EBITDA | DKK 295K | -7% |
| Net profit | DKK 389K | -28% |
| Total assets | DKK 26,9M | +1% |
| Equity | DKK 22,6M | +1% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -15 | -6 | -25 | -48 | 12 | 214 | 204 | 527 | 768 | 757 | 541 | 327 | 434 |
| Staff expenses | -150 | -0 | -0 | -0 | -0 | -0 | -0 | -100 | -312 | -164 | -303 | -24 | -139 |
| EBITDA | -165 | -6 | -25 | -48 | 12 | 200 | 204 | 6.265 | 506 | 1.898 | 240 | 318 | 295 |
| Depreciation & amort. | -0 | -0 | 2 | 9 | -34 | -36 | -67 | -1 | -18 | -16 | -34 | -30 | -30 |
| EBIT | -165 | -6 | -26 | -57 | -22 | 163 | 136 | 6.264 | 489 | 1.882 | 206 | 289 | 265 |
| Net financials | 1.987 | 35 | 4.574 | 2.185 | 1.227 | 641 | 2.455 | 799 | 132 | 780 | 537 | 352 | 224 |
| Profit before tax | 1.822 | 29 | 4.548 | 2.128 | 1.205 | 804 | 2.591 | 7.062 | 620 | 2.662 | 743 | 641 | 489 |
| Tax | -41 | 11 | 13 | 4 | 3 | 34 | 24 | 1.363 | 132 | 422 | 42 | 100 | 100 |
| Net profit | 1.863 | 18 | 4.535 | 2.125 | 1.202 | 770 | 2.567 | 5.700 | 488 | 2.240 | 701 | 540 | 389 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.973 | 1.999 | 6.477 | 8.421 | 12.652 | 13.922 | 21.739 | 25.659 | 25.901 | 28.216 | 26.867 | 26.646 | 26.907 |
| Equity | 1.935 | 1.953 | 6.410 | 8.388 | 9.569 | 10.339 | 12.907 | 18.314 | 18.733 | 20.984 | 21.909 | 22.332 | 22.599 |
| Long-term debt | 0 | 0 | 0 | 0 | 2.627 | 3.337 | 4.670 | 4.530 | 4.267 | 4.166 | 2.049 | 1.950 | 1.850 |
| Short-term debt | 38 | 46 | 67 | 33 | 456 | 245 | 4.162 | 1.543 | 1.593 | 1.528 | 2.103 | 1.544 | 1.637 |
| Total debt | 38 | 46 | 67 | 33 | 3.083 | 3.582 | 8.832 | 6.073 | 5.860 | 5.693 | 4.152 | 3.493 | 3.488 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PS Founder | Founder | 2009 | — | — |
ML Founder | Founder | 2009 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Per Sauer | Founder | 0 companies |
| Michael Lerner | Founder | 0 companies |