| Revenue | DKK 0 | — |
| EBITDA | DKK -150K | -15% |
| Net profit | DKK 61,4M | -57% |
| Total assets | DKK 200,8M | -5% |
| Equity | DKK 139,9M | -10% |
| Employees | — | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -117 | -68 | — | -14 | 0 | 0 | 0 | 0 | 0 | 0 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -117 | -68 | 10.203 | -14 | -57 | -223 | -100 | -1.633 | -130 | -150 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -117 | -68 | 10.203 | -14 | -57 | -223 | -100 | -1.633 | -130 | -150 |
| Net financials | 4.423 | 1.452 | 10.212 | 19.118 | 17.975 | 21.672 | 73.302 | 225.847 | 142.694 | 61.516 |
| Profit before tax | 4.306 | 1.383 | 10.199 | 19.104 | 17.918 | 21.449 | 73.202 | 224.214 | 142.564 | 61.366 |
| Tax | -99 | -4 | 0 | -4 | -35 | -45 | -13 | -351 | -16 | -15 |
| Net profit | 4.404 | 1.387 | 10.199 | 19.108 | 17.953 | 21.494 | 73.215 | 224.565 | 142.580 | 61.381 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.508 | 5.122 | 12.738 | 20.050 | 20.145 | 25.643 | 77.902 | 239.590 | 210.787 | 200.783 |
| Equity | 4.504 | 5.091 | 12.732 | 19.340 | 18.093 | 25.587 | 77.802 | 190.767 | 154.835 | 139.933 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.003 | 31 | 6 | 710 | 2.052 | 56 | 100 | 48.823 | 55.952 | 60.850 |
| Total debt | 1.003 | 31 | 6 | 710 | 2.052 | 56 | 100 | 48.823 | 55.952 | 60.850 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PA Founder | Founder | 2014 | — | — |
MS Management | Management | 2018 | — | — |
PR Management | Management | 2014 | — | — |
TH Management | Management | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2014 | — | — | |
| Chairman | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
RONNIE HULSTRØM HOLDING ApS | Company | 33.3% | 33.3% | 2018 |
MIKKEL SCHMIDT HOLDING ApS | Company | 25.0% | 25.0% | 2018 |
THOMAS OLSEN HOLDING ApS | Company | 25.0% | 25.0% | 2018 |
| Individual | 33.3% | 33.3% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Aarosin | Founder | 0 companies |
| Mikkel Schmidt | Management | 0 companies |
| Peter Ronnie Hulstrøm | Management | 0 companies |
| Thomas Holst Olsen | Management | 0 companies |
| Christian Aarosin | Board of Directors | 0 companies |
| Mogens Bacci Hartz | Chairman | 0 companies |