| Revenue | DKK 5,7M | -25% |
| EBITDA | DKK 729K | -61% |
| Net profit | DKK -125K | -115% |
| Total assets | DKK 4M | -20% |
| Equity | DKK -70K | -107% |
| Employees | 57 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 9.406 | 9.633 | 9.923 | 12.017 | 8.497 | 2.552 | 5.510 | 9.382 | 7.573 | 5.654 |
| Staff expenses | -7.484 | -6.811 | -6.397 | -7.259 | -5.807 | -2.330 | -2.544 | -5.581 | -5.717 | -4.926 |
| EBITDA | 1.921 | 2.567 | 3.526 | 4.758 | 2.682 | 147 | 2.965 | 3.801 | 1.856 | 729 |
| Depreciation & amort. | -670 | -543 | -532 | -470 | -742 | -816 | -796 | -838 | -677 | -604 |
| EBIT | 1.252 | 2.023 | 2.994 | 4.289 | 1.940 | -668 | 2.170 | 2.963 | 1.179 | 124 |
| Net financials | -236 | -68 | -11 | 47 | -35 | -279 | -170 | -33 | -71 | -264 |
| Profit before tax | 1.015 | 1.955 | 2.983 | 4.335 | 1.905 | -948 | 1.999 | 2.930 | 1.108 | -140 |
| Tax | 233 | 432 | 660 | 957 | 425 | -205 | 441 | 655 | 256 | -15 |
| Net profit | 782 | 1.523 | 2.324 | 3.378 | 1.480 | -743 | 1.558 | 2.275 | 853 | -125 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.736 | 5.747 | 6.621 | 8.318 | 7.541 | 7.361 | 7.005 | 8.167 | 5.020 | 4.031 |
| Equity | 832 | 1.575 | 2.374 | 3.452 | 1.532 | 789 | 2.347 | 2.332 | 935 | -70 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 40 | 113 | 65 | 67 |
| Short-term debt | 3.794 | 4.018 | 4.034 | 4.513 | 5.423 | 6.190 | 4.122 | 5.385 | 3.764 | 3.878 |
| Total debt | 3.794 | 4.018 | 4.034 | 4.513 | 5.423 | 6.190 | 4.162 | 5.498 | 3.828 | 3.945 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MA Management | Management | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Sovino Brands ApS | Company | 66.7% | 66.7% | 2022 |
| Individual | 10.0% | 10.0% | 2017 | |
ES. F. Holding ApS | Company | 10.0% | 10.0% | 2022 |
ANGELO HOLDING ApS | Company | 10.0% | 10.0% | 2017 |
PS Bar & Grill City A/S | Company | 66.7% | 66.7% | 2015 |
PS Restaurant Holding ApS | Company | 66.7% | 66.7% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Angelo Johansen | Management | 0 companies |
| Lasse Sørensen | Board of Directors | 0 companies |
| Anders Houmann | Board of Directors | 0 companies |
| Alexander Lauf Dalgaard Olsen | Board of Directors | 0 companies |
| Torben Bo Olsen | Chairman | 0 companies |
| Jon Rex Laugen | Board of Directors | 0 companies |