| Revenue | DKK 1,3M | -60% |
| EBITDA | DKK -278K | -126% |
| Net profit | DKK -189K | -128% |
| Total assets | DKK 1,6M | -34% |
| Equity | DKK 991K | -41% |
| Employees | 2 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 372 | 2.177 | 2.505 | 2.914 | 4.733 | 4.827 | 2.219 | 2.039 | 1.802 | 2.146 | 2.813 | 3.301 | 1.334 |
| Staff expenses | -405 | -1.332 | -1.666 | -2.085 | -2.935 | -3.447 | -1.952 | -2.370 | -1.711 | -1.604 | -2.445 | -2.225 | -1.612 |
| EBITDA | -33 | 846 | 839 | 829 | 1.798 | 1.380 | 268 | -331 | 91 | 542 | 368 | 1.077 | -278 |
| Depreciation & amort. | -82 | -364 | -427 | -337 | -759 | -699 | -378 | -372 | -369 | -370 | -219 | -185 | -56 |
| EBIT | -115 | 481 | 412 | 492 | 1.039 | 681 | -111 | -704 | -278 | 172 | 149 | 891 | -334 |
| Net financials | -42 | -126 | -95 | -85 | -145 | -118 | 15 | 2 | 14 | 5 | -2 | 30 | 47 |
| Profit before tax | -156 | 356 | 317 | 407 | 895 | 563 | -96 | -701 | -264 | 177 | 147 | 922 | -288 |
| Tax | -35 | 81 | 72 | 95 | 199 | 127 | -16 | -153 | -57 | 27 | 32 | 254 | -99 |
| Net profit | -121 | 275 | 245 | 312 | 696 | 436 | -80 | -549 | -207 | 150 | 115 | 668 | -189 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.135 | 3.427 | 3.349 | 5.491 | 5.789 | 6.390 | 3.071 | 2.999 | 2.772 | 2.215 | 2.136 | 2.401 | 1.591 |
| Equity | -41 | 233 | 468 | 780 | 1.466 | 1.892 | 1.802 | 1.253 | 1.047 | 1.197 | 1.162 | 1.680 | 991 |
| Long-term debt | 1.364 | 1.275 | 1.240 | 670 | 518 | 0 | 0 | 0 | 158 | 58 | 20 | 188 | 21 |
| Short-term debt | 1.812 | 1.872 | 1.523 | 3.884 | 3.668 | 4.298 | 1.052 | 1.581 | 1.522 | 887 | 870 | 384 | 548 |
| Total debt | 3.176 | 3.147 | 2.762 | 4.554 | 4.187 | 4.298 | 1.052 | 1.581 | 1.681 | 945 | 890 | 571 | 569 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
GP Management | Management | 2012 | — | — |
PJ Management | Management | 2012 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
P.J.C. INVEST ApS | Company | 100.0% | 100.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Gert Peder Vestergaard | Management | 0 companies |
| Per Jacobi Carstensen | Management | 0 companies |