| Revenue | DKK 2,9M | +18% |
| EBITDA | DKK 252K | +2067% |
| Net profit | DKK 1K | +101% |
| Total assets | DKK 2,9M | -4% |
| Equity | DKK 884K | +540% |
| Employees | 5 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 33 | 98 | 197 | 335 | 585 | 1.289 | 2.864 | 2.571 | 2.453 | 2.894 |
| Staff expenses | -0 | -0 | -225 | -511 | -2.398 | -2.483 | -2.840 | -2.958 | -2.442 | -2.642 |
| EBITDA | 0 | 98 | -29 | -177 | -1.813 | -1.194 | 24 | -387 | 12 | 252 |
| Depreciation & amort. | -0 | -0 | -0 | -4 | -10 | -11 | -9 | -112 | -120 | -122 |
| EBIT | 0 | 98 | -29 | -181 | -1.823 | -1.205 | 15 | -499 | -109 | 130 |
| Net financials | 0 | 0 | -7 | -2 | -51 | -62 | -133 | -181 | -91 | -103 |
| Profit before tax | 0 | 98 | -36 | -183 | -1.874 | -1.267 | -118 | -680 | -200 | 27 |
| Tax | -0 | 22 | -5 | -39 | -412 | -278 | -26 | -140 | -24 | 26 |
| Net profit | 0 | 76 | -31 | -144 | -1.462 | -990 | -92 | -540 | -175 | 1 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 366 | 206 | 458 | 2.556 | 2.035 | 1.948 | 2.844 | 3.046 | 2.917 |
| Equity | 0 | 76 | 46 | -98 | -60 | -500 | -312 | -852 | 138 | 884 |
| Long-term debt | 0 | 0 | 0 | 0 | 1.367 | 1.209 | 1.056 | 1.823 | 479 | 255 |
| Short-term debt | 0 | 290 | 160 | 555 | 1.249 | 1.326 | 1.205 | 1.873 | 2.428 | 1.778 |
| Total debt | 0 | 290 | 160 | 555 | 2.616 | 2.535 | 2.260 | 3.695 | 2.907 | 2.033 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PJ Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
NORDLY CONSULTING ApS | Company | 33.3% | 33.3% | 2019 |
SELSKABET AF 1. AUGUST 1931 A/S | Company | 20.0% | 20.0% | 2025 |
| Individual | 15.0% | 15.0% | 2024 | |
Devantie Brockdorff Holding ApS | Company | 10.0% | 10.0% | 2022 |
Astarte Holding ApS | Company | 5.0% | 5.0% | 2020 |
| Individual | 25.0% | 25.0% | 2016 | |
| Individual | 10.0% | 10.0% | 2016 | |
Hangtime Holding IVS | Company | 20.0% | 20.0% | 2020 |
| Individual | 20.0% | 20.0% | 2024 | |
Moonraker Ventures ApS | Company | 0.0% | 0.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Per John Jensen | Chief Executive Officer | 0 companies |
| Jens Philip Therp | Chairman | 0 companies |