| Revenue | DKK -15K | -52% |
| EBITDA | DKK -15K | +52% |
| Net profit | DKK 28,9M | -15% |
| Total assets | DKK 143,3M | +9% |
| Equity | DKK 138M | +6% |
| Employees | — | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -105 | -55 | -273 | -219 | -216 | -64 | -106 | 0 | -53 | 0 | 0 | -31 | -15 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -105 | -55 | -273 | -219 | -216 | -64 | -106 | -106 | -53 | -40 | -38 | -31 | -15 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -105 | -55 | -273 | -219 | -216 | -64 | -106 | -106 | -53 | -40 | -38 | -31 | -15 |
| Net financials | 20.521 | 15.835 | 4.110 | -799 | -9.317 | -3.709 | 7.167 | 5.688 | 6.806 | 7.728 | 18.523 | 34.285 | 29.000 |
| Profit before tax | 20.416 | 15.780 | 3.837 | -1.018 | -9.533 | -3.773 | 7.061 | 5.566 | 6.753 | 7.688 | 18.485 | 34.254 | 28.985 |
| Tax | -13 | -14 | -67 | 62 | 104 | 151 | 131 | 72 | 99 | 103 | 74 | 125 | 128 |
| Net profit | 20.429 | 15.794 | 3.904 | -1.080 | -9.637 | -3.924 | 6.930 | 5.494 | 6.654 | 7.585 | 18.411 | 34.129 | 28.857 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 105.766 | 130.668 | 128.229 | 123.240 | 110.667 | 109.448 | 115.978 | 122.339 | 128.130 | 92.091 | 109.502 | 130.936 | 143.318 |
| Equity | 105.661 | 121.818 | 125.599 | 119.898 | 109.918 | 107.165 | 115.437 | 121.065 | 126.957 | 90.807 | 109.164 | 130.482 | 137.971 |
| Long-term debt | 0 | 0 | 0 | 0 | 600 | 600 | 300 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 105 | 8.850 | 2.630 | 3.342 | 149 | 1.683 | 241 | 1.274 | 1.173 | 1.284 | 338 | 454 | 5.347 |
| Total debt | 105 | 8.850 | 2.630 | 3.342 | 749 | 2.283 | 541 | 1.274 | 1.173 | 1.284 | 338 | 454 | 5.347 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TM Management | Management | 2011 | — | — |
PB Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2014 | — | — | |
| Chairman | 2023 | — | — | |
| Chairman | 2025 | — | — | |
| Board of Directors | 2011 | — | — | |
| Chairman | 2014 | — | — | |
| Chairman | 2011 | — | — | |
| Chairman | 2023 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Epoke Investment III A/S | Company | 100.0% | 100.0% | 2022 |
ERHVERVSINVEST II K/S | Company | 90.0% | 90.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Thomas Marstrand | Management | 0 companies |
| Peter Bjørn Bertelsen | Chief Executive Officer | 0 companies |
| Johanne Christiane Frazer Riegels | Board of Directors | 0 companies |
| Nicholas Andrew Vince | Board of Directors | 0 companies |
| Carsten Bjerg | Chairman | 0 companies |
| Peter Helbirk | Chairman | 0 companies |
| Susanne Bjerregaard Eskildsen | Board of Directors | 0 companies |
| Søren Klarskov Vilby | Chairman | 0 companies |
| Carsten Henrik Ørssleff | Chairman | 0 companies |
| Kristian la Cour | Chairman | 0 companies |
| Asger Bruun-Christensen | Board of Directors | 0 companies |
| Jonas Tomasson Ahlberg | Board of Directors | 0 companies |