| Revenue | DKK 3,2M | -22% |
| EBITDA | DKK -432K | -325% |
| Net profit | DKK -412K | -524% |
| Total assets | DKK 1,5M | +14% |
| Equity | DKK -16K | -104% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.720 | 2.242 | 3.407 | 4.072 | 3.767 | 3.680 | 4.999 | 3.742 | 4.188 | 4.890 | 4.442 | 4.118 | 4.106 | 3.219 |
| Staff expenses | -1.621 | -1.828 | -2.298 | -3.168 | -2.871 | -2.812 | -3.871 | -3.890 | -3.151 | -3.148 | -3.521 | -3.822 | -3.914 | -3.652 |
| EBITDA | 1.098 | 414 | 1.108 | 904 | 896 | 868 | 1.128 | -147 | 1.036 | 1.742 | 921 | 296 | 192 | -432 |
| Depreciation & amort. | -54 | -93 | -93 | -31 | -44 | -44 | -48 | -53 | -53 | -5 | -0 | -0 | -0 | -0 |
| EBIT | 1.044 | 321 | 1.015 | 873 | 852 | 824 | 1.080 | -201 | 983 | 1.737 | 921 | 296 | 192 | -432 |
| Net financials | -32 | -15 | -13 | -6 | -4 | -4 | 14 | -35 | -40 | -21 | -30 | -56 | -66 | -96 |
| Profit before tax | 1.012 | 306 | 1.002 | 867 | 847 | 820 | 1.094 | -236 | 943 | 1.715 | 891 | 240 | 126 | -528 |
| Tax | 256 | 77 | 249 | 208 | 192 | 184 | 243 | -51 | 208 | 379 | 196 | 53 | 29 | -116 |
| Net profit | 757 | 229 | 753 | 660 | 656 | 636 | 851 | -185 | 735 | 1.337 | 695 | 187 | 97 | -412 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.697 | 3.671 | 4.243 | 4.889 | 4.940 | 5.387 | 3.564 | 2.234 | 3.560 | 3.046 | 2.812 | 1.930 | 1.334 | 1.525 |
| Equity | 2.389 | 2.418 | 2.971 | 3.330 | 3.686 | 4.022 | 2.073 | -105 | 630 | 1.417 | 1.112 | 299 | 396 | -16 |
| Long-term debt | 289 | 209 | 126 | 0 | 0 | 0 | 0 | 98 | 278 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.015 | 1.038 | 1.145 | 1.558 | 1.253 | 1.364 | 1.490 | 2.241 | 2.652 | 1.629 | 1.700 | 1.628 | 939 | 1.541 |
| Total debt | 1.304 | 1.247 | 1.271 | 1.558 | 1.253 | 1.364 | 1.490 | 2.339 | 2.930 | 1.629 | 1.700 | 1.628 | 939 | 1.541 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PA Management | Management | 2025 | — | — |
IJ Founder | Founder | 2011 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2026 | |
IMI HOLDING ApS | Company | 10.0% | 10.0% | 2024 |
J.Werge Holding ApS | Company | 33.3% | 33.3% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Per Anders Göran Dalmén | Management | 0 companies |
| Ivan Jespersen Mikkelsen | Founder | 0 companies |