| Revenue | DKK -751K | +109% |
| EBITDA | DKK -1,2M | -56% |
| Net profit | DKK -709K | -38% |
| Total assets | DKK 3,2M | -24% |
| Equity | DKK 2,9M | -20% |
| Employees | 2 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 510 | -474 | -360 | -74 | 693 | 142 | 7 | 8.802 | -847 | -529 | -359 | -751 |
| Staff expenses | -760 | -73 | -275 | -385 | -351 | -222 | -127 | -506 | -536 | -534 | -382 | -405 |
| EBITDA | -250 | -547 | -635 | -458 | 341 | -80 | -119 | 8.297 | -1.384 | -1.063 | -741 | -1.157 |
| Depreciation & amort. | -244 | -40 | -54 | -32 | -197 | -232 | -131 | -172 | -171 | -171 | -149 | -123 |
| EBIT | -494 | -587 | -690 | -490 | 144 | -313 | -251 | 8.124 | -1.555 | -1.234 | -889 | -1.279 |
| Net financials | -98 | 13 | 159 | 104 | -71 | -169 | -169 | -140 | -174 | 62 | 56 | -2 |
| Profit before tax | -591 | -574 | -531 | -386 | 74 | -481 | -420 | 7.984 | -1.729 | -1.172 | -834 | -1.281 |
| Tax | -126 | -126 | -117 | -85 | 40 | -83 | 14 | 1.622 | -67 | -0 | -319 | -571 |
| Net profit | -465 | -448 | -414 | -301 | 34 | -399 | -434 | 6.363 | -1.662 | -1.172 | -514 | -709 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.445 | 809 | 2.309 | 1.619 | 6.733 | 5.852 | 5.427 | 15.029 | 7.750 | 4.602 | 4.263 | 3.229 |
| Equity | 35 | 587 | 673 | 672 | 909 | 510 | 616 | 6.979 | 5.316 | 4.144 | 3.630 | 2.920 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 3.410 | 222 | 1.636 | 947 | 5.797 | 5.342 | 4.811 | 8.051 | 2.433 | 457 | 633 | 309 |
| Total debt | 3.410 | 222 | 1.636 | 947 | 5.797 | 5.342 | 4.811 | 8.051 | 2.433 | 457 | 633 | 309 |
| 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 |
|---|---|---|---|---|
TJÆREBYGÅRD HOLDING ApS | Company | 100.0% | 100.0% | 2013 |
| 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 |