| Revenue | DKK 14,1M | +14% |
| EBITDA | DKK 2,2M | +344% |
| Net profit | DKK 1,4M | +267% |
| Total assets | DKK 10,6M | -1% |
| Equity | DKK 4,8M | +42% |
| Employees | 20 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 621 | 309 | 575 | 770 | 2.306 | 4.270 | 2.524 | 4.646 | 9.979 | 12.357 | 14.060 |
| Staff expenses | -840 | -558 | -897 | -1.483 | -2.721 | -3.898 | -3.670 | -5.562 | -13.092 | -11.864 | -11.869 |
| EBITDA | -219 | -248 | -322 | -713 | -415 | 372 | -1.145 | -916 | -3.113 | 493 | 2.190 |
| Depreciation & amort. | -0 | -0 | -16 | -439 | -466 | -749 | -1.014 | -1.195 | -2.165 | -1.111 | -858 |
| EBIT | -219 | -248 | -338 | -1.152 | -882 | -377 | -2.159 | -2.111 | -5.277 | -618 | 1.332 |
| Net financials | -0 | -32 | -208 | -252 | -268 | -241 | -219 | -329 | -1.837 | -241 | 100 |
| Profit before tax | -219 | -280 | -546 | -1.403 | -1.149 | -618 | -2.378 | -2.440 | -7.114 | -859 | 1.433 |
| Tax | -47 | -61 | -97 | -308 | -272 | -132 | -548 | 196 | -0 | -0 | -0 |
| Net profit | -172 | -220 | -449 | -1.095 | -877 | -486 | -1.830 | -2.636 | -7.114 | -859 | 1.433 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 190 | 735 | 2.650 | 2.727 | 4.253 | 5.073 | 7.839 | 6.422 | 18.949 | 10.687 | 10.585 |
| Equity | -91 | -311 | -109 | -1.205 | 270 | 784 | 2.204 | 1.067 | 4.262 | 3.403 | 4.835 |
| Long-term debt | 166 | 639 | 2.494 | 3.252 | 2.490 | 1.651 | 3.481 | 2.368 | 325 | 0 | 0 |
| Short-term debt | 115 | 406 | 266 | 680 | 1.494 | 2.562 | 2.155 | 2.987 | 14.363 | 7.284 | 5.750 |
| Total debt | 281 | 1.046 | 2.759 | 3.931 | 3.984 | 4.213 | 5.635 | 5.355 | 14.688 | 7.284 | 5.750 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PJ Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2016 | — | — | |
| Chairman | 2013 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2017 | — | — | |
| Deputy Chairman | 2013 | — | — | |
| Board of Directors | 2017 | — | — | |
| Chairman | 2023 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2022 | |
MOLVIN HOLDING ApS | Company | 5.0% | 5.0% | 2019 |
Alex Bondo Andersen Holding ApS | Company | 10.0% | 10.0% | 2019 |
JAN OVESEN HOLDING ApS | Company | 20.0% | 20.0% | 2019 |
GTL Holding Aalborg ApS | Company | 10.0% | 10.0% | 2019 |
EYRI ApS | Company | 10.0% | 10.0% | 2019 |
MEDEI INVEST ApS | Company | 90.0% | 90.0% | 2016 |
PÁLL JÓHANNESSON HOLDING ApS | Company | 20.0% | 20.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Pall Johannesson | Chief Executive Officer | 0 companies |
| Bo Christensen | Board of Directors | 0 companies |
| Jan Ossian Ovesen | Chairman | 0 companies |
| Grimur Thor Lund | Board of Directors | 0 companies |
| Francesca Polvere Cruz | Board of Directors | 0 companies |
| Michael Bondo Andersen | Board of Directors | 0 companies |
| Jón Ingi Bergsteinsson | Deputy Chairman | 0 companies |
| Johannes Palsson | Board of Directors | 0 companies |
| Brian Joseph Gaffney | Chairman | 0 companies |
| Justin Bates | Board of Directors | 0 companies |
| Andrew Wilson McMillin | Chairman | 0 companies |
| Thomas Ras Lund | Board of Directors | 0 companies |
| Nicholas Lee Tippmann | Board of Directors | 0 companies |