| Revenue | DKK -3,4M | +100% |
| EBITDA | DKK -11,4M | -73% |
| Net profit | DKK -17,1M | -65% |
| Total assets | DKK 17,9M | -21% |
| Equity | DKK 9,2M | -26% |
| Employees | 10 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | -277 | -794 | -1.186 | -1.098 | 886 | -200 | -3.103 | -1.722 | -3.440 |
| Staff expenses | -174 | -463 | -1.481 | -2.428 | -3.072 | -3.374 | -2.073 | -4.876 | -7.971 |
| EBITDA | -451 | -1.257 | -2.667 | -3.526 | -2.186 | -3.574 | -5.176 | -6.598 | -11.411 |
| Depreciation & amort. | -9 | -26 | -26 | -1.412 | -3.551 | -4.427 | -4.909 | -5.428 | -4.697 |
| EBIT | -460 | -1.283 | -2.693 | -4.938 | -5.737 | -8.001 | -10.085 | -12.026 | -16.109 |
| Net financials | -0 | -0 | -15 | -16 | -362 | -431 | -388 | -731 | -1.037 |
| Profit before tax | -460 | -517 | -1.517 | -4.954 | -6.099 | -8.432 | -10.474 | -12.757 | -17.146 |
| Tax | -0 | 383 | 596 | -1.090 | -1.253 | 2.458 | -1.074 | -2.343 | -0 |
| Net profit | -460 | -900 | -2.112 | -3.864 | -4.846 | -10.890 | -9.400 | -10.414 | -17.146 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.620 | 6.526 | 10.455 | 16.993 | 21.751 | 21.969 | 21.881 | 22.703 | 17.895 |
| Equity | 1.415 | 6.165 | 9.703 | 15.889 | 13.668 | 9.502 | 10.842 | 12.419 | 9.193 |
| Long-term debt | 0 | 0 | 0 | 0 | 6.184 | 6.620 | 6.974 | 5.424 | 5.264 |
| Short-term debt | 205 | 361 | 752 | 1.104 | 1.899 | 3.625 | 1.936 | 4.860 | 3.438 |
| Total debt | 205 | 361 | 752 | 1.104 | 8.083 | 10.244 | 8.910 | 10.284 | 8.703 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PG Management | Management | 2024 | — | — |
SE Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2023 | — | — | |
| Chairman | 2016 | — | — | |
| Board of Directors | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ASEN-PI K/S | Company | 25.0% | 25.0% | 2023 |
SG Capital IV I ApS | Company | 25.0% | 25.0% | 2025 |
Asen Holding 2 ApS | Company | 15.0% | 15.0% | 2023 |
FORCE INVEST ApS | Company | 10.0% | 10.0% | 2025 |
| Individual | 5.0% | 5.0% | 2017 | |
CIP Holding 2 ApS | Company | 20.0% | 20.0% | 2022 |
DanKen Holding ApS | Company | 5.0% | 5.0% | 2022 |
| Individual | 5.0% | 5.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Palle Geltzer Dinesen | Management | 0 companies |
| Steen Egholm Sørensen | Chief Executive Officer | 0 companies |
| Frank Stensballe Vium | Board of Directors | 0 companies |
| Lars Gjødsbøl | Board of Directors | 0 companies |
| Morten Kofoed Marker | Board of Directors | 0 companies |
| Jonas Søholt Grundtvig | Board of Directors | 0 companies |
| Per Eld Ibsen | Chairman | 0 companies |
| Søren Elmann Ingerslev | Board of Directors | 0 companies |