| Revenue | DKK 2,4M | -13% |
| EBITDA | DKK -236K | -207% |
| Net profit | DKK -368K | -432% |
| Total assets | DKK 2,1M | -4% |
| Equity | DKK 441K | -45% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5.849 | 6.019 | 6.034 | 5.634 | 4.111 | 4.322 | 3.411 | 3.106 | 2.845 | 2.622 | 3.221 | 2.922 | 2.787 | 2.414 |
| Staff expenses | -2.022 | -2.573 | -3.343 | -3.278 | -3.135 | -2.856 | -2.849 | -2.848 | -2.687 | -2.520 | -2.628 | -2.535 | -2.566 | -2.650 |
| EBITDA | 2.849 | 3.445 | 2.691 | 2.356 | 975 | 1.467 | 562 | 258 | 158 | 102 | 593 | 387 | 220 | -236 |
| Depreciation & amort. | -327 | -339 | -198 | -113 | -52 | -67 | -47 | -46 | -67 | -49 | -19 | -58 | -80 | -66 |
| EBIT | 2.521 | 3.107 | 2.493 | 2.243 | 923 | 1.400 | 515 | 212 | 90 | 53 | 574 | 330 | 140 | -302 |
| Net financials | -6 | 22 | 19 | 5 | -7 | -0 | -1 | -4 | -4 | -3 | -7 | -34 | 3 | -129 |
| Profit before tax | 2.516 | 3.128 | 2.512 | 2.248 | 916 | 1.400 | 514 | 208 | 87 | 50 | 567 | 296 | 143 | -431 |
| Tax | 677 | 738 | 618 | 545 | 211 | 311 | 118 | 49 | -2 | 11 | 125 | 56 | 33 | -62 |
| Net profit | 1.839 | 2.391 | 1.894 | 1.704 | 705 | 1.089 | 396 | 159 | 89 | 39 | 442 | 240 | 111 | -368 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.365 | 5.355 | 5.607 | 4.465 | 1.774 | 2.413 | 1.721 | 1.190 | 1.443 | 1.682 | 2.226 | 2.004 | 2.214 | 2.120 |
| Equity | 1.336 | 1.837 | 1.231 | 80 | 85 | 1.175 | 731 | 240 | 328 | 367 | 809 | 899 | 809 | 441 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12 | 121 | 53 | 30 | 0 |
| Short-term debt | 3.029 | 3.518 | 4.377 | 4.385 | 1.688 | 1.238 | 990 | 950 | 1.115 | 1.303 | 1.297 | 1.053 | 1.374 | 1.678 |
| Total debt | 3.029 | 3.518 | 4.377 | 4.385 | 1.688 | 1.238 | 990 | 950 | 1.115 | 1.315 | 1.418 | 1.106 | 1.404 | 1.678 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PR Management | Management | 2025 | — | — |
JK Management | Management | 2011 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Rongsted Holding ApS | Company | 66.7% | 66.7% | 2025 |
JS Business & Consult ApS | Company | 15.0% | 15.0% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Rongsted | Management | 0 companies |
| Jesper Kenneth Smidt | Management | 0 companies |