| Revenue | DKK 3M | +33% |
| EBITDA | DKK 1M | +54% |
| Net profit | DKK 865K | +101% |
| Total assets | DKK 3,6M | +26% |
| Equity | DKK 1,4M | +99% |
| Employees | 1 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 2.911 | 4.242 | 1.676 | 2.239 | 2.978 |
| Staff expenses | -2.116 | -3.080 | -1.986 | -1.585 | -1.970 |
| EBITDA | 746 | 1.149 | -348 | 654 | 1.009 |
| Depreciation & amort. | -47 | -72 | -34 | -38 | -35 |
| EBIT | 699 | 1.077 | -382 | 616 | 974 |
| Net financials | 26 | 83 | 87 | -30 | 50 |
| Profit before tax | 725 | 1.159 | -296 | 586 | 1.023 |
| Tax | 180 | 277 | -53 | 156 | 159 |
| Net profit | 545 | 882 | -242 | 430 | 865 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 4.853 | 5.926 | 2.481 | 2.869 | 3.611 |
| Equity | 1.826 | 1.709 | 266 | 697 | 1.386 |
| Long-term debt | 143 | 143 | 143 | 5 | 5 |
| Short-term debt | 2.856 | 4.039 | 2.044 | 2.145 | 2.200 |
| Total debt | 2.998 | 4.182 | 2.186 | 2.150 | 2.205 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
PJ Management | Management | 2011 |
| Former (1) | ||
BS Management | Management | 2009 – 2011 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
| Chairman | 2009 – 2010 | |
| Board of Directors | 2009 – 2015 | |
| Board of Directors | 2011 – 2015 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Per Johansen | Management | 0 companies |
| Brian Stig Jørgensen | Management | 0 companies |
| Lene Dahl Jørgensen | Chairman | 0 companies |
| Annita Johansen | Board of Directors | 0 companies |
| Lars Jan Johansen | Board of Directors | 0 companies |