| Revenue | DKK 159K | +8% |
| EBITDA | DKK -176K | -233% |
| Net profit | DKK -2,2M | -16349% |
| Total assets | DKK 7M | -23% |
| Equity | DKK 1,4M | -61% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.053 | -21 | -21 | -43 | 45 | 219 | 217 | 116 | 208 | 268 | 151 | 125 | 147 | 159 |
| Staff expenses | -288 | -179 | -64 | -77 | -46 | -59 | -29 | -2 | -23 | -4 | -0 | -0 | -0 | -0 |
| EBITDA | 765 | -200 | -85 | -120 | 15 | 24 | -56 | 236 | 185 | 414 | 76 | 100 | 132 | -176 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 765 | -200 | -85 | -120 | 15 | 24 | -56 | 236 | 185 | 414 | 76 | 100 | 132 | -176 |
| Net financials | -6 | 472 | 436 | 374 | 230 | 104 | 282 | 340 | 373 | 186 | 139 | 92 | -121 | -2.048 |
| Profit before tax | 759 | 272 | 351 | 254 | 245 | 128 | 226 | 576 | 558 | 599 | 215 | 192 | 12 | -2.224 |
| Tax | 190 | -41 | -14 | -25 | 3 | 1 | -20 | 46 | 34 | 84 | 10 | -15 | -1 | -68 |
| Net profit | 569 | 313 | 365 | 278 | 242 | 127 | 247 | 530 | 525 | 515 | 205 | 207 | 13 | -2.156 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.397 | 1.486 | 1.638 | 1.910 | 6.596 | 6.570 | 6.786 | 7.176 | 8.225 | 8.837 | 8.909 | 9.069 | 9.159 | 7.043 |
| Equity | 933 | 1.149 | 1.418 | 1.598 | 1.740 | 1.766 | 1.909 | 2.333 | 2.750 | 3.208 | 3.356 | 3.533 | 3.546 | 1.391 |
| Long-term debt | 0 | 0 | 0 | 0 | 3.780 | 3.732 | 3.714 | 3.661 | 3.624 | 3.582 | 3.527 | 3.495 | 3.505 | 3.439 |
| Short-term debt | 465 | 337 | 221 | 313 | 1.060 | 1.036 | 1.163 | 1.154 | 1.817 | 1.970 | 1.958 | 1.977 | 2.030 | 2.199 |
| Total debt | 465 | 337 | 221 | 313 | 4.840 | 4.769 | 4.877 | 4.816 | 5.441 | 5.552 | 5.485 | 5.471 | 5.535 | 5.638 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PK Founder | Founder | 2011 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Kynne Frandsen | Founder | 0 companies |