| Revenue | DKK 1,6M | -52% |
| EBITDA | DKK -306K | -2809% |
| Net profit | DKK -456K | -560% |
| Total assets | DKK 781K | -15% |
| Equity | DKK -83K | -122% |
| Employees | 7 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 331 | 1.153 | 1.497 | 1.174 | 753 | 1.623 | 2.983 | 3.668 | 4.009 | 3.312 | 1.576 |
| Staff expenses | -304 | -1.064 | -1.345 | -1.345 | -852 | -1.192 | -2.581 | -3.597 | -3.708 | -3.322 | -1.881 |
| EBITDA | 27 | 89 | 152 | -171 | -99 | 431 | 402 | 71 | 301 | -11 | -306 |
| Depreciation & amort. | -14 | -39 | -46 | -46 | -48 | -48 | -47 | -50 | -53 | -65 | -77 |
| EBIT | 13 | 50 | 105 | -217 | -147 | 383 | 354 | 22 | 248 | -76 | -383 |
| Net financials | -16 | -20 | -12 | -17 | -36 | -31 | -24 | -9 | -10 | -10 | -33 |
| Profit before tax | -3 | 30 | 94 | -131 | -184 | 352 | 330 | 13 | 238 | -86 | -416 |
| Tax | -0 | 5 | 23 | 52 | -37 | 77 | 74 | 6 | 58 | -17 | 40 |
| Net profit | -3 | 25 | 70 | -182 | -146 | 275 | 256 | 7 | 181 | -69 | -456 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 437 | 414 | 732 | 652 | 558 | 813 | 1.495 | 998 | 990 | 921 | 781 |
| Equity | 47 | 72 | 142 | -41 | -187 | 88 | 344 | 261 | 442 | 373 | -83 |
| Long-term debt | 139 | 104 | 64 | 165 | 218 | 101 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 252 | 233 | 497 | 527 | 526 | 607 | 1.129 | 708 | 492 | 508 | 784 |
| Total debt | 390 | 337 | 562 | 692 | 745 | 709 | 1.129 | 708 | 492 | 508 | 784 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PK Management | Management | 2015 | — | — |
MF Management | Management | 2015 | — | — |
TW Management | Management | 2019 | — | — |
SF Management | Management | 2015 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
PKHT Holding ApS | Company | 33.3% | 33.3% | 2019 |
Würtz ApS | Company | 33.3% | 33.3% | 2019 |
Prego Holding ApS | Company | 33.3% | 33.3% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Kristoffer Heiberg Trillingsgaard | Management | 0 companies |
| Mik Frikke-Grundahl | Management | 0 companies |
| Therese Würtz Hansen | Management | 0 companies |
| Susanne Frikke | Management | 0 companies |