| Revenue | DKK 12K | -89% |
| EBITDA | DKK 12K | -89% |
| Net profit | DKK 10K | -87% |
| Total assets | DKK 271K | -41% |
| Equity | DKK 250K | -35% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | -1.118 | -366 | -121 | 46 | 91 | 130 | 111 | 113 | 235 | 181 | 107 | 12 |
| Staff expenses | -1.141 | -1.049 | -695 | -25 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -1.376 | -2.167 | -1.061 | -146 | 46 | 91 | 130 | 111 | 113 | 235 | 181 | 107 | 12 |
| Depreciation & amort. | 869 | 440 | 42 | -0 | -0 | -0 | -31 | -31 | -31 | -32 | -31 | -11 | -9 |
| EBIT | -2.244 | -2.607 | -1.103 | -146 | 46 | 91 | 99 | 80 | 82 | 203 | 149 | 96 | 3 |
| Net financials | -3 | -0 | -49 | -32 | 0 | -4 | -10 | -4 | -2 | -84 | -4 | 1 | 2 |
| Profit before tax | -2.247 | -2.607 | -1.152 | -178 | 46 | 87 | 89 | 76 | 80 | 119 | 145 | 96 | 5 |
| Tax | -0 | -1.211 | -282 | -0 | -0 | -0 | -0 | -0 | -0 | 3 | 32 | 24 | -4 |
| Net profit | -2.247 | -1.397 | -870 | -178 | 46 | 87 | 89 | 76 | 80 | 116 | 113 | 73 | 10 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.195 | 1.813 | 1.014 | 307 | 53 | 49 | 218 | 221 | 253 | 416 | 390 | 459 | 271 |
| Equity | 618 | 821 | -49 | -227 | -181 | -93 | -4 | 72 | 152 | 268 | 310 | 383 | 250 |
| Long-term debt | 0 | 600 | 600 | 0 | 125 | 86 | 56 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 577 | 391 | 462 | 534 | 108 | 57 | 166 | 150 | 101 | 148 | 80 | 76 | 22 |
| Total debt | 577 | 991 | 1.062 | 534 | 233 | 143 | 222 | 150 | 101 | 148 | 80 | 76 | 22 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PD Founder | Founder | 2010 | — | — |
RJ Management | Management | 2010 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2011 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2011 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
O.S. ApS | Company | 100.0% | 100.0% | 2025 |
BUNCK INVEST 1 ApS | Company | 33.3% | 33.3% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Pia Diaz | Founder | 0 companies |
| Robert Jensen | Management | 0 companies |
| Ole Stouby | Chairman | 0 companies |
| Kåre Stausø Wigh | Board of Directors | 0 companies |
| Karsten Pedersen | Board of Directors | 0 companies |