| Revenue | DKK 1,3M | +3% |
| EBITDA | DKK 83K | +384% |
| Net profit | DKK -17K | +91% |
| Total assets | DKK 1,2M | +28% |
| Equity | DKK 647K | -3% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.458 | 2.209 | 2.705 | 4.145 | 5.095 | 5.516 | 4.326 | 3.405 | 3.489 | 1.981 | 1.308 | 1.258 | 1.295 |
| Staff expenses | -1.476 | -1.733 | -1.642 | -2.491 | -2.985 | -3.290 | -3.062 | -3.041 | -3.092 | -2.116 | -1.210 | -1.287 | -1.212 |
| EBITDA | 982 | 476 | 1.063 | 1.654 | 2.110 | 2.227 | 1.264 | 364 | 397 | -135 | 98 | -29 | 83 |
| Depreciation & amort. | -45 | 49 | -13 | -18 | -6 | -13 | -7 | -7 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 937 | 427 | 1.050 | 1.636 | 2.104 | 2.214 | 1.257 | 357 | 397 | -135 | 98 | -29 | 83 |
| Net financials | -3 | 1 | 55 | 65 | 51 | 156 | 25 | -100 | 43 | -21 | -68 | -156 | -83 |
| Profit before tax | 934 | 428 | 1.105 | 1.701 | 2.155 | 2.370 | 1.282 | 257 | 440 | -156 | 30 | -185 | 0 |
| Tax | 246 | 117 | 260 | 386 | 471 | 493 | 280 | 81 | 82 | -31 | 20 | -6 | 17 |
| Net profit | 689 | 311 | 845 | 1.314 | 1.684 | 1.877 | 1.002 | 176 | 359 | -125 | 10 | -180 | -17 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.787 | 2.222 | 3.905 | 3.092 | 3.643 | 3.966 | 3.118 | 3.141 | 3.915 | 1.475 | 1.167 | 928 | 1.184 |
| Equity | 1.192 | 1.503 | 2.348 | 1.862 | 2.345 | 2.723 | 1.925 | 2.100 | 2.459 | 834 | 843 | 664 | 647 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.595 | 720 | 1.558 | 1.230 | 1.297 | 1.244 | 1.194 | 1.041 | 1.456 | 642 | 323 | 264 | 537 |
| Total debt | 1.595 | 720 | 1.558 | 1.230 | 1.297 | 1.244 | 1.194 | 1.041 | 1.456 | 642 | 323 | 264 | 537 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PS Management | Management | 2010 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2010 | — | — | |
| Board of Directors | 2010 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
PS2010 HOLDING ApS | Company | 33.3% | 33.3% | 2010 |
ZAQ1 ApS | Company | 33.3% | 33.3% | 2010 |
D-FACTORY ApS | Company | 33.3% | 33.3% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Schaadt | Management | 0 companies |
| John Kjær Olesen | Chairman | 0 companies |
| Tonny Hoppe | Board of Directors | 0 companies |