| Revenue | DKK 13,2M | +6% |
| EBITDA | DKK 1M | +177% |
| Net profit | DKK 80K | -88% |
| Total assets | DKK 18,7M | +12% |
| Equity | DKK 1M | +8% |
| Employees | 9 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5.149 | 2.806 | 3.905 | 16.824 | 13.330 | 9.969 | 6.142 | 8.792 | 6.486 | 6.920 | 10.318 | 12.444 | 13.172 |
| Staff expenses | -4.645 | -1.984 | -3.611 | -12.551 | -8.837 | -9.398 | -5.744 | -8.267 | -6.114 | -6.382 | -8.900 | -12.083 | -12.170 |
| EBITDA | 505 | 822 | 294 | 4.273 | 4.493 | 14.864 | 398 | 525 | 372 | 538 | 579 | 361 | 1.002 |
| Depreciation & amort. | -23 | -44 | -761 | -3.422 | -3.668 | 7.147 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 482 | 778 | -467 | 851 | 825 | 7.718 | 398 | 525 | 372 | 538 | 579 | 361 | 1.002 |
| Net financials | 82 | 62 | 324 | -3.022 | -596 | 1.674 | -691 | -353 | 1.159 | -1.009 | -834 | 407 | -819 |
| Profit before tax | 564 | 839 | -143 | -2.171 | 229 | 9.392 | -293 | 172 | 1.531 | -471 | -255 | 768 | 183 |
| Tax | 149 | 223 | 4 | -670 | 141 | 2.102 | 105 | 48 | 351 | -47 | 6 | 116 | 103 |
| Net profit | 415 | 617 | -147 | -1.501 | 89 | 7.290 | -397 | 124 | 1.180 | -424 | -261 | 652 | 80 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 19.720 | 20.110 | 40.623 | 39.593 | 28.114 | 31.901 | 13.676 | 16.171 | 14.506 | 15.033 | 16.583 | 16.667 | 18.662 |
| Equity | 18.369 | 18.986 | 18.839 | 17.339 | 8.677 | 15.967 | -317 | -194 | 987 | 562 | 301 | 953 | 1.033 |
| Long-term debt | 165 | 176 | 0 | 0 | 0 | 0 | 0 | 200 | 0 | 12.587 | 0 | 0 | 13.700 |
| Short-term debt | 1.351 | 1.124 | 21.784 | 22.254 | 19.437 | 15.934 | 13.993 | 16.164 | 13.519 | 1.883 | 16.282 | 15.714 | 3.929 |
| Total debt | 1.351 | 1.124 | 21.784 | 22.254 | 19.437 | 15.934 | 13.993 | 16.364 | 13.519 | 14.470 | 16.282 | 15.714 | 17.629 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SM Management | Management | 2015 | — | — |
CP Management | Management | 2021 | — | — |
MA Management | Management | 2019 | — | — |
PT Founder | Founder | 2010 | — | — |
LL Management | Management | 2010 | — | — |
LK Management | Management | 2023 | — | — |
AA Management | Management | 2015 | — | — |
CM Management | Management | 2023 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2017 | |
| Individual | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Stephen Michael Piercey | Management | 0 companies |
| Chirag Patel | Management | 0 companies |
| Miguel Angel Lopez Rosas | Management | 0 companies |
| PSION TEKLOGIX AKTIEBOLAG | Founder | 0 companies |
| Lars Langgaard | Management | 0 companies |
| Lucie Kučerová | Management | 0 companies |
| Ashley Arnold Ford | Management | 0 companies |
| Colleen Maura O'Sullivan | Management | 0 companies |