| Revenue | DKK 580K | -90% |
| EBITDA | DKK -2M | -245% |
| Net profit | DKK -1,9M | -301% |
| Total assets | DKK 506K | -91% |
| Equity | DKK -1,8M | -144% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 767 | 1.095 | 881 | 1.131 | 1.490 | — | 1.050 | 1.588 | 2.153 | 7.013 | 8.597 | 5.946 | 580 |
| Staff expenses | -758 | -1.069 | -845 | -1.042 | -1.330 | -0 | -870 | -1.408 | -1.775 | -5.101 | -6.835 | -4.568 | -2.508 |
| EBITDA | 9 | 27 | 37 | 89 | 160 | 0 | 180 | 180 | 378 | 1.912 | 1.762 | 1.378 | -1.993 |
| Depreciation & amort. | -5 | -16 | -33 | -96 | -102 | -0 | -80 | -26 | -121 | -17 | -17 | -13 | -47 |
| EBIT | 5 | 10 | 3 | -7 | 58 | 0 | 100 | 154 | 257 | 1.895 | 1.745 | 1.364 | -2.040 |
| Net financials | -0 | -5 | 0 | 0 | -4 | 0 | -5 | -6 | -9 | -19 | -35 | 15 | 19 |
| Profit before tax | 4 | 5 | -4 | -11 | 53 | 0 | 95 | 148 | 248 | 1.876 | 1.709 | 1.380 | -2.021 |
| Tax | 4 | 3 | 4 | -3 | 20 | -0 | 28 | 37 | 66 | 424 | 386 | 417 | -88 |
| Net profit | 0 | 3 | -8 | -8 | 33 | 0 | 66 | 111 | 182 | 1.453 | 1.324 | 963 | -1.933 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 607 | 544 | 433 | 546 | 834 | 0 | 1.263 | 1.942 | 2.233 | 5.830 | 6.478 | 5.940 | 506 |
| Equity | 80 | 83 | 75 | 67 | 100 | 0 | 169 | 280 | 461 | 1.764 | 3.088 | 4.051 | -1.782 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 524 | 461 | 359 | 479 | 734 | 0 | 1.094 | 1.662 | 1.772 | 4.061 | 3.390 | 1.878 | 2.288 |
| Total debt | 524 | 461 | 359 | 479 | 734 | 0 | 1.095 | 1.662 | 1.772 | 4.061 | 3.390 | 1.878 | 2.288 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LR Management | Management | 2014 | — | — |
JR Chief Executive Officer | Chief Executive Officer | 2012 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
PISA HOLDING ApS | Company | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Richard Hansen | Management | 0 companies |
| Jesper Rasmussen | Chief Executive Officer | 0 companies |