| Revenue | DKK 4,2M | +86% |
| EBITDA | DKK 3,1M | +37% |
| Net profit | DKK 2,2M | +45% |
| Total assets | DKK 16M | +42% |
| Equity | DKK 3,7M | +141% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.040 | -1.200 | 1.973 | 2.897 | 1.191 | 1.865 | -129 | 62 | -98 | 2.084 | 1.298 | 792 | 2.259 | 4.193 |
| Staff expenses | -495 | -573 | -791 | -1.758 | -3.547 | -2.991 | -1.552 | -0 | -0 | -367 | -391 | -469 | -30 | -1.142 |
| EBITDA | 545 | -613 | 1.181 | 1.139 | -2.356 | -1.127 | -856 | 62 | -98 | 1.716 | 907 | 323 | 2.230 | 3.051 |
| Depreciation & amort. | -0 | -0 | -58 | -274 | -831 | -411 | -507 | -0 | -28 | -51 | -5 | -13 | -0 | -0 |
| EBIT | 545 | -613 | 1.123 | 865 | -3.187 | -1.538 | -1.363 | 62 | -127 | 1.666 | 902 | 311 | 2.230 | 3.051 |
| Net financials | 56 | -11 | -163 | -1.051 | -557 | -703 | -876 | -344 | -114 | -135 | -130 | -297 | -296 | -336 |
| Profit before tax | — | -624 | 960 | -187 | -3.745 | -2.241 | -2.239 | -282 | -241 | 1.530 | 772 | 13 | 1.934 | 2.715 |
| Tax | 152 | -158 | 245 | -31 | -758 | -535 | -276 | -108 | -52 | 353 | 227 | 10 | 435 | 541 |
| Net profit | 449 | -466 | 715 | -155 | -2.986 | -1.705 | -1.963 | -174 | -189 | 1.177 | 545 | 4 | 1.499 | 2.175 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.552 | 4.512 | 35.759 | 24.257 | 22.344 | 20.477 | 8.526 | 5.922 | 4.823 | 11.537 | 7.512 | 8.651 | 11.264 | 15.985 |
| Equity | — | 1.593 | 2.310 | 2.154 | -837 | -2.542 | -4.505 | 821 | 632 | 1.809 | 1.920 | 1.924 | 1.539 | 3.714 |
| Long-term debt | 0 | 0 | 0 | 500 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.424 | -2.919 | 33.424 | 21.602 | 23.181 | 23.020 | 13.031 | 5.064 | 4.084 | 9.729 | 5.593 | 6.727 | 9.725 | 12.271 |
| Total debt | 2.424 | -2.919 | 33.424 | 22.102 | 23.181 | 23.020 | 13.031 | 5.064 | 4.084 | 9.729 | 5.593 | 6.727 | 9.725 | 12.271 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PF Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
ME Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
PA Management | Management | 2011 | — | — |
CK Management | Management | 2011 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2016 | — | — | |
| Chairman | 2011 | — | — | |
| Board of Directors | 2011 | — | — | |
| Chairman | 2016 | — | — | |
| Board of Directors | 2011 | — | — | |
| Chairman | 2011 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
PF Investment ApS | Company | 100.0% | 100.0% | 2024 |
GTM-INVEST ApS | Company | 100.0% | 100.0% | 2022 |
| Individual | 100.0% | 100.0% | 2015 | |
Koldt Invest ApS | Company | 10.0% | 10.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Philip Frost | Chief Executive Officer | 0 companies |
| Marianne Ege | Chief Executive Officer | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |
| Christian Koldt | Management | 0 companies |
| Carsten Pilt Ingemann | Board of Directors | 0 companies |
| Jørgen Herman Melchior | Chairman | 0 companies |
| Lone Annette Saul Stakemann | Board of Directors | 0 companies |
| Peter Michael Albrechtslund | Chairman | 0 companies |
| Brian Ove Mortensen | Board of Directors | 0 companies |
| Lasse Frost | Chairman | 0 companies |