| Revenue | DKK 7M | +13% |
| EBITDA | DKK 699K | +58% |
| Net profit | DKK 501K | +52% |
| Total assets | DKK 1,9M | +2% |
| Equity | DKK 667K | +22% |
| Employees | 12 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 12 | 549 | 902 | 1.474 | 1.651 | 2.657 | 4.098 | 5.195 | 5.391 | 5.006 | 6.215 | 5.651 | 6.193 | 6.994 |
| Staff expenses | -0 | -503 | -641 | -1.017 | -1.408 | -2.075 | -4.048 | -5.342 | -5.029 | -4.887 | -5.373 | -5.447 | -5.750 | -6.294 |
| EBITDA | 12 | 46 | 261 | 457 | 243 | 582 | 50 | -148 | 362 | 119 | 842 | 204 | 443 | 699 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 12 | 46 | 261 | 457 | 243 | 582 | 50 | -148 | 362 | 119 | 842 | 204 | 443 | 699 |
| Net financials | 0 | 1 | 0 | -0 | 0 | -2 | -3 | -2 | -2 | -4 | -8 | -29 | -18 | -55 |
| Profit before tax | 12 | 47 | 262 | 457 | 243 | 580 | 47 | -149 | 360 | 115 | 834 | 174 | 425 | 644 |
| Tax | 3 | 12 | 65 | 115 | 55 | 132 | 7 | -32 | 80 | 25 | 185 | 53 | 94 | 143 |
| Net profit | 9 | 35 | 197 | 342 | 188 | 447 | 40 | -117 | 280 | 89 | 649 | 121 | 331 | 501 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 128 | 196 | 596 | 933 | 812 | 1.537 | 1.520 | 1.471 | 1.951 | 1.341 | 1.864 | 1.392 | 1.907 | 1.936 |
| Equity | 89 | 123 | 320 | 512 | 380 | 827 | 542 | 176 | 456 | 220 | 794 | 215 | 546 | 667 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 39 | 73 | 276 | 421 | 433 | 710 | 978 | 1.296 | 1.495 | 1.122 | 1.070 | 1.177 | 1.361 | 1.269 |
| Total debt | 39 | 73 | 276 | 421 | 433 | 710 | 978 | 1.296 | 1.495 | 1.122 | 1.070 | 1.177 | 1.361 | 1.269 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PA Founder | Founder | 2012 | — | — |
MJ Founder | Founder | 2012 | — | — |
KB Founder | Founder | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2015 | |
| Individual | 20.0% | 20.0% | 2015 | |
DNPR ApS | Company | 20.0% | 20.0% | 2018 |
PRAMO ApS | Company | 20.0% | 20.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Pramo AB | Founder | 0 companies |
| Merete Juul | Founder | 0 companies |
| Kate Bergholdt | Founder | 0 companies |
| Ulf Håkan Nortén | Chairman | 0 companies |