| Revenue | DKK 8,6M | +139% |
| EBITDA | DKK 53K | +102% |
| Net profit | DKK -1,8M | +63% |
| Total assets | DKK 12,5M | +44% |
| Equity | DKK 11,1M | +56% |
| Employees | 12 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -352 | -43 | -908 | -1.566 | -1.494 | -2.138 | -2.342 | -2.746 | -2.210 | 3.592 | 8.591 |
| Staff expenses | -0 | -0 | -417 | -714 | -1.338 | -1.524 | -1.966 | -2.788 | -3.372 | -7.018 | -8.538 |
| EBITDA | -352 | -43 | -1.325 | -2.280 | -2.832 | -3.662 | -4.308 | -5.534 | -5.583 | -3.426 | 53 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -60 | -230 | -230 | -342 | -1.025 | -1.311 | -1.792 |
| EBIT | -352 | -43 | -1.325 | -2.280 | -2.892 | -3.893 | -4.538 | -5.877 | -6.607 | -4.738 | -1.739 |
| Net financials | 0 | 0 | -25 | -60 | -46 | -113 | -121 | -653 | -209 | 23 | -27 |
| Profit before tax | -352 | -43 | -1.350 | -2.341 | -2.938 | -4.005 | -4.659 | -6.530 | -6.817 | -4.714 | -1.767 |
| Tax | -0 | -0 | -0 | -0 | -254 | -203 | -226 | -0 | 562 | -0 | -0 |
| Net profit | -352 | -43 | -1.350 | -2.341 | -2.684 | -3.802 | -4.434 | -6.530 | -7.378 | -4.714 | -1.767 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 198 | 177 | 409 | 449 | 1.962 | 6.533 | 10.433 | 12.834 | 5.987 | 8.631 | 12.461 |
| Equity | 198 | 154 | -1.195 | -2.106 | -319 | 3.331 | 6.897 | 10.367 | 2.989 | 7.080 | 11.062 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 25 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 0 | 23 | 1.604 | 2.336 | 2.062 | 2.958 | 3.317 | 2.247 | 2.780 | 1.333 | 1.400 |
| Total debt | 0 | 23 | 1.604 | 2.336 | 2.062 | 2.983 | 3.317 | 2.247 | 2.780 | 1.333 | 1.400 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PS Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2023 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
AMBROX CAPITAL A/S | Company | 25.0% | 25.0% | 2023 |
TIBBERUP HOLDING ApS | Company | 25.0% | 25.0% | 2017 |
| Individual | 15.0% | 15.0% | 2023 | |
| Individual | 15.0% | 15.0% | 2023 | |
SAPERE AUDE ApS | Company | 5.0% | 5.0% | 2014 |
| Individual | 5.0% | 5.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Per Stig Møhl | Chief Executive Officer | 0 companies |
| Jesper Kirstein | Board of Directors | 0 companies |
| Nils Lorenzen | Chairman | 0 companies |
| Niels Hauge Kayser | Board of Directors | 0 companies |
| Peter Christian Schmiegelow | Board of Directors | 0 companies |
| Torben Helstrup | Board of Directors | 0 companies |
| Kim Holten | Board of Directors | 0 companies |
| Jens Erik Jepsen Christensen | Board of Directors | 0 companies |