| Revenue | DKK 1,2M | +32% |
| EBITDA | DKK -62K | -124% |
| Net profit | DKK -111K | -351% |
| Total assets | DKK 4,6M | -39% |
| Equity | DKK 1,7M | -6% |
| Employees | 2 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 491 | 488 | 327 | 581 | 784 | 878 | 558 | 1.036 | 1.567 | 1.486 | 2.480 | 889 | 1.172 |
| Staff expenses | -242 | -332 | -371 | -347 | -509 | -506 | -426 | -754 | -1.162 | -1.101 | -1.563 | -630 | -1.234 |
| EBITDA | 249 | 157 | -44 | 234 | 274 | 372 | 133 | 282 | 405 | 385 | 917 | 259 | -62 |
| Depreciation & amort. | -9 | -11 | -48 | -44 | -44 | -48 | -19 | -14 | -9 | -9 | -0 | -6 | -12 |
| EBIT | 240 | 145 | -91 | 190 | 230 | 325 | 113 | 267 | 396 | 376 | 917 | 253 | -74 |
| Net financials | -5 | -9 | -19 | -27 | -14 | -49 | -66 | -83 | -60 | -254 | -172 | -165 | -34 |
| Profit before tax | 236 | 136 | -110 | 163 | 216 | 276 | 47 | 184 | 336 | 121 | 746 | 89 | -108 |
| Tax | 66 | 41 | -0 | 33 | 72 | 84 | 33 | 45 | 85 | 38 | 177 | 45 | 3 |
| Net profit | 170 | 96 | -93 | 121 | 144 | 217 | 14 | 139 | 251 | 83 | 569 | 44 | -111 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 622 | 1.335 | 984 | 1.885 | 1.455 | 1.999 | 1.534 | 3.779 | 3.552 | 9.955 | 8.176 | 7.619 | 4.625 |
| Equity | 250 | 345 | 253 | 374 | 518 | 735 | 749 | 888 | 1.140 | 1.222 | 1.791 | 1.835 | 1.725 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 68 | 11 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 372 | 981 | 731 | 1.511 | 937 | 1.197 | 774 | 2.891 | 2.413 | 8.733 | 6.385 | 5.784 | 2.901 |
| Total debt | 372 | 981 | 731 | 1.511 | 937 | 1.264 | 785 | 2.891 | 2.413 | 8.733 | 6.385 | 5.784 | 2.901 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KF Audit | Audit | 2012 | — | — |
PA Management | Management | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2012 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2012 | |
| Individual | 50.0% | 50.0% | 2020 | |
| Individual | 50.0% | 50.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Kurt Fog Pedersen | Audit | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |
| Lars Fredrik Odhe | Chairman | 0 companies |