| Revenue | DKK 6M | -12% |
| EBITDA | DKK -534K | -242% |
| Net profit | DKK -481K | -273% |
| Total assets | DKK 1,9M | -38% |
| Equity | DKK 1M | -42% |
| Employees | 12 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 5.222 | 5.683 | 6.811 | 6.806 | 6.008 |
| Staff expenses | -4.987 | -5.369 | -6.388 | -6.429 | -6.542 |
| EBITDA | 235 | 314 | 423 | 377 | -534 |
| Depreciation & amort. | -11 | -7 | -19 | -4 | -0 |
| EBIT | 224 | 306 | 404 | 373 | -534 |
| Net financials | -20 | -20 | -30 | -16 | -68 |
| Profit before tax | 205 | 286 | 374 | 358 | -603 |
| Tax | 63 | 63 | 82 | 79 | -121 |
| Net profit | 142 | 223 | 291 | 278 | -481 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 2.745 | 2.953 | 2.998 | 3.034 | 1.877 |
| Equity | 1.419 | 1.572 | 1.464 | 1.742 | 1.010 |
| Long-term debt | 336 | 279 | 277 | 273 | 0 |
| Short-term debt | 989 | 1.102 | 1.256 | 1.020 | 867 |
| Total debt | 1.326 | 1.380 | 1.534 | 1.293 | 867 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
AS Chief Executive Officer | Chief Executive Officer | 2015 |
| Former (1) | ||
PA Management | Management | 2013 – 2013 |
| Name | Role | Member since |
|---|---|---|
| Former (1) | ||
| Chairman | 2015 – 2025 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50–66.65% | 50–66.65% | 2022 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Allan Sonne Sørensen | Chief Executive Officer | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |
| John Gustaf Magnus Ehrenberg | Chairman | 0 companies |