| Revenue | DKK 1,1M | -38% |
| EBITDA | DKK -1,6M | -2% |
| Net profit | DKK -5,2M | +93% |
| Total assets | DKK 318,5M | +10% |
| Equity | DKK 27,7M | -16% |
| Employees | 2 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -269 | -132 | -424 | 1.217 | 909 | 922 | 598 | 1.037 | 1.745 | 1.075 |
| Staff expenses | -21 | -699 | -964 | -3.202 | -3.198 | -4.257 | -3.573 | -3.659 | -3.337 | -2.696 |
| EBITDA | -290 | -830 | -1.388 | -1.986 | -2.289 | -3.335 | -2.974 | -2.622 | -1.596 | -1.622 |
| Depreciation & amort. | -0 | -29 | -30 | -39 | -46 | -47 | -34 | -59 | -47 | -20 |
| EBIT | -290 | -859 | -1.418 | -2.025 | -2.335 | -3.382 | -3.009 | -2.681 | -1.643 | -1.642 |
| Net financials | -903 | -3.850 | -6.532 | -10.634 | -7.313 | -12.272 | -31.073 | -67.903 | -72.892 | -3.619 |
| Profit before tax | -1.192 | -4.710 | -7.950 | -12.659 | -9.648 | -15.654 | -34.082 | -70.584 | -74.535 | -5.261 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -34 |
| Net profit | -1.192 | -4.710 | -7.950 | -12.659 | -9.648 | -15.654 | -34.082 | -70.584 | -74.535 | -5.227 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 21.979 | 64.930 | 94.267 | 109.649 | 150.838 | 189.127 | 290.361 | 324.103 | 290.021 | 318.508 |
| Equity | -192 | 4.573 | -3.301 | 109.133 | 99.307 | 83.664 | 49.585 | 7.449 | 32.916 | 27.689 |
| Long-term debt | 0 | 0 | 0 | 93 | 148 | 0 | 0 | 0 | 256.901 | 290.705 |
| Short-term debt | 22.171 | 60.356 | 97.568 | 424 | 51.382 | 105.463 | 240.776 | 316.653 | 204 | 114 |
| Total debt | 22.171 | 60.356 | 97.568 | 516 | 51.531 | 105.463 | 240.776 | 316.653 | 257.105 | 290.819 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SA Management | Management | 2016 | — | — |
PI Founder | Founder | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2016 | — | — | |
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Steen Aage Bock | Management | 0 companies |
| PAE Investments Pte. Ltd. | Founder | 0 companies |
| Martin Høyer-Hansen | Board of Directors | 0 companies |
| Hans-Christian Ohrt | Board of Directors | 0 companies |
| Michael Lund Petersen | Board of Directors | 0 companies |
| Per Algot Enevoldsen | Chairman | 0 companies |
| Christian Algot Enevoldsen | Board of Directors | 0 companies |