| Revenue | DKK 1,1M | -68% |
| EBITDA | DKK 400K | +40% |
| Net profit | DKK 68K | +244% |
| Total assets | DKK 4,7M | +32% |
| Equity | DKK 2,3M | +3% |
| Employees | 12 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 6.631 | 6.221 | 5.520 | 3.561 | 4.777 | 4.469 | 4.451 | 4.793 | 5.213 | 5.179 | 6.104 | 5.310 | 3.466 | 1.101 |
| Staff expenses | -6.171 | -5.449 | -4.318 | -4.114 | -3.539 | -3.369 | -3.745 | -3.804 | -3.862 | -4.090 | -4.411 | -4.186 | -3.179 | -701 |
| EBITDA | 460 | 772 | 1.202 | -552 | 1.238 | 1.100 | 696 | 950 | 1.350 | 1.090 | 1.693 | 1.124 | 286 | 400 |
| Depreciation & amort. | -192 | -106 | -225 | -240 | -199 | -262 | -463 | -417 | -380 | -361 | -369 | -290 | -227 | -226 |
| EBIT | 268 | 666 | 977 | -793 | 1.038 | 837 | 232 | 533 | 971 | 729 | 1.324 | 833 | 59 | 175 |
| Net financials | -172 | -151 | -194 | 185 | -137 | -111 | -128 | -101 | -86 | -64 | -39 | -31 | -28 | -66 |
| Profit before tax | 96 | 514 | 783 | -607 | 901 | 726 | 104 | 433 | 885 | 665 | 1.286 | 803 | 31 | 109 |
| Tax | 26 | 139 | 198 | -190 | 204 | 161 | 26 | 106 | 194 | 148 | 287 | 182 | 11 | 41 |
| Net profit | 70 | 376 | 585 | -417 | 697 | 565 | 78 | 326 | 690 | 516 | 999 | 621 | 20 | 68 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.160 | 5.274 | 5.559 | 4.314 | 6.587 | 5.094 | 5.645 | 4.720 | 4.965 | 4.812 | 4.799 | 4.071 | 3.535 | 4.678 |
| Equity | 347 | 723 | 1.308 | -68 | 630 | 1.195 | 1.273 | 1.599 | 1.790 | 1.706 | 2.205 | 2.225 | 2.245 | 2.313 |
| Long-term debt | 2.458 | 2.339 | 2.207 | 1.564 | 2.089 | 1.625 | 1.706 | 1.214 | 884 | 604 | 348 | 26 | 0 | 1.265 |
| Short-term debt | 2.346 | 2.142 | 1.981 | 2.817 | 3.869 | 2.187 | 2.553 | 1.802 | 2.196 | 2.404 | 2.150 | 1.687 | 1.193 | 1.015 |
| Total debt | 4.803 | 4.481 | 4.188 | 4.381 | 5.957 | 3.812 | 4.259 | 3.016 | 3.080 | 3.008 | 2.499 | 1.713 | 1.193 | 2.280 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PJ Management | Management | 2010 | — | — |
DN Management | Management | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2015 | — | — | |
| Chairman | 2015 | — | — | |
| Chairman | 2010 | — | — | |
| Board of Directors | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
PEDO HOLDING ApS | Company | 100.0% | 100.0% | 2024 |
| Individual | 90.0% | 90.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Per Jensen Haugaard | Management | 0 companies |
| Dorte Nyman Haugaard | Management | 0 companies |
| Ulf Per Anders Johansson | Board of Directors | 0 companies |
| Frank Krenkel | Board of Directors | 0 companies |
| Stephan Plassmann | Chairman | 0 companies |
| Poul Hansen Bek | Chairman | 0 companies |
| Ulrik Juel Nielsen | Board of Directors | 0 companies |