| Revenue | DKK 2,2M | +100% |
| EBITDA | DKK 1,2M | +499% |
| Net profit | DKK 900K | +486% |
| Total assets | DKK 515K | -16% |
| Equity | DKK 157K | +47% |
| Employees | 2 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.998 | 1.526 | 539 | 1.636 | 1.483 | 780 | 1.383 | 1.254 | 1.103 | 2.205 |
| Staff expenses | -1.280 | -1.358 | -492 | -1.425 | -1.362 | -898 | -1.282 | -1.235 | -1.392 | -1.050 |
| EBITDA | 717 | 167 | 47 | 212 | 121 | -118 | 101 | 19 | -290 | 1.155 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 717 | 167 | 47 | 212 | 121 | -118 | 101 | 19 | -290 | 1.155 |
| Net financials | -0 | -6 | -36 | 7 | -26 | -13 | 58 | 26 | -6 | 2 |
| Profit before tax | 717 | 161 | 11 | 218 | 95 | -131 | 159 | 45 | -295 | 1.157 |
| Tax | 179 | 43 | 9 | 52 | 26 | -26 | 37 | 15 | -62 | 257 |
| Net profit | 537 | 118 | 2 | 166 | 69 | -105 | 122 | 30 | -233 | 900 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.329 | 898 | 516 | 819 | 1.012 | 658 | 676 | 587 | 611 | 515 |
| Equity | 637 | 356 | 258 | 425 | 343 | 188 | 310 | 341 | 107 | 157 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 691 | 543 | 258 | 394 | 666 | 469 | 366 | 246 | 504 | 357 |
| Total debt | 691 | 543 | 258 | 394 | 666 | 469 | 366 | 246 | 504 | 357 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PD Management | Management | 2014 | — | — |
KB Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BJØRNSHAUGE INVEST ApS | Company | 50.0% | 50.0% | 2014 |
DYBDAL TERNEY INVEST ApS | Company | 50.0% | 50.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Dybdal Terney | Management | 0 companies |
| Kristoffer Bjørnshauge | Chief Executive Officer | 0 companies |