| Revenue | DKK 3M | -3% |
| EBITDA | DKK 86K | -70% |
| Net profit | DKK 60K | -70% |
| Total assets | DKK 2,2M | -5% |
| Equity | DKK 250K | +32% |
| Employees | 8 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.288 | 1.875 | 2.385 | 3.160 | 2.468 | 3.289 | 3.200 | 2.657 | 3.086 | 3.079 | 2.994 |
| Staff expenses | -2.252 | -2.259 | -2.207 | -2.761 | -2.975 | -2.933 | -3.283 | -2.964 | -2.726 | -2.793 | -2.908 |
| EBITDA | 36 | -384 | 179 | 399 | -507 | 356 | -83 | -306 | 360 | 286 | 86 |
| Depreciation & amort. | -0 | -13 | -14 | -16 | -29 | -12 | -31 | -22 | -25 | -17 | 0 |
| EBIT | 36 | -397 | 165 | 383 | -537 | 345 | -114 | -328 | 335 | 269 | 86 |
| Net financials | -23 | -32 | -22 | -35 | -58 | -52 | -34 | -43 | -83 | -66 | -26 |
| Profit before tax | 13 | -428 | 143 | 349 | -594 | 293 | -148 | -371 | 252 | 203 | 60 |
| Tax | 4 | -92 | 33 | 78 | -3 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 9 | -336 | 110 | 271 | -592 | 293 | -148 | -371 | 252 | 203 | 60 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.637 | 2.018 | 1.585 | 3.031 | 2.088 | 1.849 | 2.688 | 2.346 | 2.846 | 2.314 | 2.192 |
| Equity | 509 | 172 | 282 | 553 | -39 | 254 | 106 | -265 | -13 | 190 | 250 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 15 | 50 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.129 | 1.846 | 1.302 | 2.475 | 2.127 | 1.580 | 2.532 | 2.611 | 2.859 | 2.123 | 1.942 |
| Total debt | 2.129 | 1.846 | 1.302 | 2.475 | 2.127 | 1.595 | 2.582 | 2.611 | 2.859 | 2.123 | 1.942 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PR Management | Management | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2013 | — | — | |
| Board of Directors | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Poul-Erik Roed Kristensen | Management | 0 companies |
| Sonja Nisgaard Kristensen | Chairman | 0 companies |
| Søren Storgaard | Board of Directors | 0 companies |