| Revenue | DKK 14,6M | +4% |
| EBITDA | DKK 868K | -76% |
| Net profit | DKK 552K | -78% |
| Total assets | DKK 8,9M | +1% |
| Equity | DKK 4,5M | +1% |
| Employees | 21 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 7.630 | 6.834 | 6.302 | 7.941 | 9.395 | 12.117 | 11.346 | 14.027 | 14.585 |
| Staff expenses | -4.677 | -4.947 | -5.673 | -8.399 | -8.948 | -8.339 | -9.790 | -10.336 | -13.717 |
| EBITDA | 2.953 | 1.887 | 628 | -458 | 447 | 3.778 | 1.556 | 3.691 | 868 |
| Depreciation & amort. | -43 | -57 | -53 | -17 | -28 | -20 | -152 | -396 | -126 |
| EBIT | 2.910 | 1.830 | 575 | -475 | 419 | 3.758 | 1.404 | 3.295 | 742 |
| Net financials | -11 | -21 | -19 | 62 | -16 | -25 | -40 | -60 | -20 |
| Profit before tax | 2.900 | 1.810 | 556 | -413 | 403 | 3.733 | 1.364 | 3.235 | 721 |
| Tax | 654 | 418 | 158 | 10 | -29 | 834 | 319 | 721 | 169 |
| Net profit | 2.246 | 1.392 | 399 | -423 | 432 | 2.899 | 1.045 | 2.514 | 552 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.982 | 4.166 | 3.045 | 3.991 | 5.234 | 6.104 | 6.231 | 8.797 | 8.887 |
| Equity | 2.296 | 2.237 | 1.636 | 1.065 | 1.497 | 3.254 | 1.879 | 4.393 | 4.457 |
| Long-term debt | 647 | 1.062 | 391 | 0 | 423 | 423 | 423 | 0 | 0 |
| Short-term debt | 1.033 | 856 | 1.008 | 2.917 | 3.314 | 2.427 | 3.929 | 4.404 | 4.347 |
| Total debt | 1.679 | 1.918 | 1.399 | 2.917 | 3.737 | 2.850 | 4.352 | 4.404 | 4.347 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PB Management | Management | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2016 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2016 | — | — | |
| Chairman | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MDC Nordic Holding ApS | Company | 66.7% | 66.7% | 2026 |
MDC Nordic Ledergruppe Holding ApS | Company | 15.0% | 15.0% | 2026 |
Embrace-IT ERP ApS | Company | 25.0% | 25.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Brian Stenfors Nielsen | Management | 0 companies |
| Michael Aaris Henningsen | Board of Directors | 0 companies |
| Kevin Hagemann Petersen | Board of Directors | 0 companies |
| Mona Pedersen | Board of Directors | 0 companies |
| Claes Illum Christensen | Chairman | 0 companies |
| Mikkel Kristian Levin | Board of Directors | 0 companies |
| Michael Gonzalez Cazon | Board of Directors | 0 companies |
| Peter Brian Stenfors Nielsen | Chairman | 0 companies |