| Revenue | DKK 24,4M | +26% |
| EBITDA | DKK 5,4M | +67% |
| Net profit | DKK 3,1M | +158% |
| Total assets | DKK 14,9M | +13% |
| Equity | DKK 9,1M | +51% |
| Employees | 62 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 512 | 2.822 | 3.576 | 13.869 | 14.136 | 8.474 | 12.907 | 14.594 | 19.266 | 24.370 |
| Staff expenses | -1.016 | -3.580 | -4.710 | -8.921 | -10.826 | -8.636 | -10.785 | -11.837 | -16.027 | -18.975 |
| EBITDA | -504 | -759 | -1.134 | 4.949 | 3.310 | -162 | 2.122 | 2.757 | 3.239 | 5.394 |
| Depreciation & amort. | -66 | -407 | -552 | -1.097 | -1.148 | -1.223 | -1.501 | -1.429 | -1.615 | -1.418 |
| EBIT | -570 | -1.166 | -1.686 | 3.852 | 2.161 | -1.385 | 621 | 1.328 | 1.624 | 3.976 |
| Net financials | -1 | -266 | -512 | -551 | -344 | -154 | -221 | -132 | -85 | -65 |
| Profit before tax | -571 | -1.432 | -2.198 | 3.301 | 1.817 | -1.539 | 400 | 1.196 | 1.539 | 3.911 |
| Tax | -0 | -0 | -0 | -157 | 416 | -331 | 95 | 279 | 350 | 844 |
| Net profit | -571 | -1.432 | -2.198 | 3.458 | 1.402 | -1.208 | 305 | 918 | 1.189 | 3.067 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 925 | 6.862 | 7.033 | 10.152 | 10.257 | 13.850 | 14.359 | 10.415 | 13.115 | 14.884 |
| Equity | -439 | 2.129 | -70 | 3.388 | 4.790 | 3.582 | 3.887 | 4.805 | 5.994 | 9.061 |
| Long-term debt | 0 | 4.226 | 4.733 | 2.545 | 0 | 2.410 | 3.410 | 1.513 | 1.299 | 872 |
| Short-term debt | 1.364 | 507 | 2.369 | 4.219 | 5.467 | 7.857 | 7.062 | 3.980 | 5.397 | 4.232 |
| Total debt | 1.364 | 4.733 | 7.102 | 6.764 | 5.467 | 10.268 | 10.472 | 5.493 | 6.696 | 5.104 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PH Management | Management | 2017 | — | — |
RS Management | Management | 2015 | — | — |
GV Management | Management | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2022 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2015 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
GP22 ApS | Company | 50.0% | 50.0% | 2022 |
Sanchan ApS | Company | 33.3% | 33.3% | 2018 |
Heartcore Capital Fund II K/S | Company | 20.0% | 20.0% | 2016 |
ARWEN HOLDING ApS | Company | 33.3% | 33.3% | 2015 |
ISLA HOLDING APS | Company | 5.0% | 5.0% | 2016 |
PKR ApS | Company | 10.0% | 10.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Husted Sylvest | Management | 0 companies |
| Rosio Sanchez Ho | Management | 0 companies |
| Gitte Vilstrup Bogers-Jacobsen | Management | 0 companies |
| Peter Kreiner | Chairman | 0 companies |
| Mathias Lund Nyrup | Chairman | 0 companies |
| Lars Christopher Williams | Board of Directors | 0 companies |
| Kristian Byrge | Board of Directors | 0 companies |
| Jimmy Fussing Nielsen | Board of Directors | 0 companies |
| Nikolaj Nyholm | Board of Directors | 0 companies |
| Xavier Vidal | Board of Directors | 0 companies |
| René Redzepi | Board of Directors | 0 companies |
| Benjamin James Liebmann | Chairman | 0 companies |
| Jesper Brodersen | Board of Directors | 0 companies |