| Revenue | DKK 2,8M | +131% |
| EBITDA | DKK 2M | +287% |
| Net profit | DKK 1,6M | +299% |
| Total assets | DKK 3,1M | +28% |
| Equity | DKK 1,8M | -19% |
| Employees | 2 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 948 | 3.051 | 1.649 | 2.023 | 3.317 | 3.348 | 2.030 | 2.308 | 1.199 | 2.763 |
| Staff expenses | -805 | -1.252 | -1.152 | -1.360 | -2.294 | -2.033 | -1.509 | -1.394 | -675 | -733 |
| EBITDA | 143 | 680 | 497 | 663 | 1.024 | 1.314 | 521 | 915 | 524 | 2.031 |
| Depreciation & amort. | -40 | -34 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 104 | 647 | 497 | 663 | 1.024 | 1.314 | 521 | 915 | 524 | 2.031 |
| Net financials | -0 | -1 | -0 | -3 | -7 | -14 | -20 | -5 | -6 | 0 |
| Profit before tax | 104 | 646 | 497 | 660 | 1.017 | 1.301 | 501 | 910 | 518 | 2.031 |
| Tax | 24 | 143 | 114 | 148 | 225 | 293 | 128 | 220 | 124 | 456 |
| Net profit | 80 | 503 | 383 | 506 | 782 | 991 | 372 | 689 | 394 | 1.575 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 306 | 879 | 1.172 | 1.766 | 2.816 | 2.676 | 1.628 | 2.428 | 2.404 | 3.074 |
| Equity | 80 | 525 | 686 | 918 | 1.200 | 1.191 | 1.164 | 1.853 | 2.247 | 1.822 |
| Long-term debt | 24 | 143 | 100 | 0 | 34 | 34 | 0 | 0 | 0 | 0 |
| Short-term debt | 203 | 212 | 387 | 848 | 1.582 | 1.450 | 465 | 575 | 156 | 1.214 |
| Total debt | 226 | 355 | 486 | 848 | 1.616 | 1.484 | 465 | 575 | 156 | 1.214 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PS Management | Management | 2016 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Philip Schandorff Holding ApS | Company | 50.0% | 50.0% | 2025 |
Garnak Digital ApS | Company | 33.3% | 33.3% | 2025 |
Future Technologies Holding ApS | Company | 50.0% | 50.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Philip Schandorff | Management | 0 companies |