| Revenue | DKK 5,9M | +25% |
| EBITDA | DKK 299K | +124% |
| Net profit | DKK -23K | +98% |
| Total assets | DKK 2,9M | -18% |
| Equity | DKK 1,3M | -2% |
| Employees | 8 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 6.052 | 6.576 | 6.842 | 4.697 | 5.855 |
| Staff expenses | -6.630 | -6.491 | -6.270 | -5.969 | -5.555 |
| EBITDA | -578 | 85 | 572 | -1.272 | 299 |
| Depreciation & amort. | -113 | -39 | -39 | -39 | -16 |
| EBIT | -691 | 46 | 533 | -1.312 | 283 |
| Net financials | -33 | -32 | -35 | -25 | -228 |
| Profit before tax | -724 | 14 | 498 | -1.337 | 55 |
| Tax | -132 | 11 | 130 | -274 | 78 |
| Net profit | -592 | 3 | 368 | -1.063 | -23 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 4.845 | 9.873 | 6.334 | 3.530 | 2.897 |
| Equity | 2.260 | 2.113 | 2.406 | 1.344 | 1.321 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.585 | 7.760 | 3.928 | 2.186 | 1.576 |
| Total debt | 2.585 | 7.760 | 3.928 | 2.186 | 1.576 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
PF Management | Management | 2011 |
| Former (2) | ||
PA Management | Management | 2011 – 2011 |
LA Management | Management | 2011 – 2011 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Chairman | 2013 | |
| Board of Directors | 2013 | |
| Former (3) | ||
| Chairman | 2011 – 2011 | |
| Board of Directors | 2011 – 2011 | |
| Board of Directors | 2011 – 2021 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 33.33–49.99% | 33.33–49.99% | 2022 | |
| Company | 15–19.99% | 15–19.99% | 2022 | |
| Company | 15–19.99% | 15–19.99% | 2022 | |
| Company | 15–19.99% | 15–19.99% | 2022 | |
| Individual | 10–14.99% | 10–14.99% | 2022 | |
| Company | 20–24.99% | 20–24.99% | 2022 | |
| Company | 10–14.99% | 10–14.99% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Ferslev | Management | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |
| Lars Aas Kirk | Management | 0 companies |
| Carl Erik Kjærsgaard | Chairman | 0 companies |
| Jørgen Herman Melchior | Chairman | 0 companies |
| Lone Annette Saul Stakemann | Board of Directors | 0 companies |
| Anders Frei Baudry | Board of Directors | 0 companies |
| Lotte Mølbak | Board of Directors | 0 companies |