| Revenue | DKK 5,8M | -15% |
| EBITDA | DKK 780K | -66% |
| Net profit | DKK 459K | -75% |
| Total assets | DKK 10,2M | -1% |
| Equity | DKK 6,9M | +7% |
| Employees | 98 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 12.015 | 11.050 | 2.148 | 3.629 | -166 | 9.787 | 8.308 | 6.839 | 5.794 |
| Staff expenses | -8.410 | -8.200 | -6.014 | -2.377 | -222 | -2.416 | -4.015 | -4.442 | -5.013 |
| EBITDA | 3.605 | 2.850 | -3.881 | 1.249 | -389 | 7.371 | 4.293 | 2.277 | 780 |
| Depreciation & amort. | -1.164 | -1.494 | -1.513 | -415 | -125 | -118 | -289 | -302 | -260 |
| EBIT | 2.441 | 1.356 | -5.393 | 834 | -514 | 7.253 | 4.004 | 1.975 | 520 |
| Net financials | -20 | -8 | 239 | -16 | -33 | -27 | 20 | 364 | 163 |
| Profit before tax | 2.422 | 1.348 | -5.154 | 818 | -547 | 7.226 | 4.024 | 2.339 | 683 |
| Tax | 540 | 307 | 6 | -6 | 168 | 1.199 | 900 | 524 | 224 |
| Net profit | 1.882 | 1.041 | -5.161 | 823 | -715 | 6.027 | 3.124 | 1.816 | 459 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.481 | 8.628 | 2.218 | 2.166 | 1.351 | 10.806 | 7.140 | 10.279 | 10.184 |
| Equity | 4.962 | 6.002 | 842 | 1.665 | 950 | 6.977 | 4.646 | 6.461 | 6.921 |
| Long-term debt | 595 | 424 | 172 | 0 | 0 | 1.249 | 935 | 565 | 231 |
| Short-term debt | 1.923 | 2.201 | 1.204 | 501 | 402 | 2.581 | 1.559 | 3.253 | 3.033 |
| Total debt | 2.519 | 2.626 | 1.376 | 501 | 402 | 3.829 | 2.494 | 3.817 | 3.264 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SL Management | Management | 2016 | — | — |
RK Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
SF Management | Management | 2016 | — | — |
MJ Management | Management | 2025 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
PAN ApS | Company | 100.0% | 100.0% | 2019 |
BABYRHUM ApS | Company | 5.0% | 5.0% | 2016 |
Mads-Bo Smith Holding ApS | Company | 10.0% | 10.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Simon Lennet | Management | 0 companies |
| Rico Krog-Toft | Chief Executive Officer | 0 companies |
| Simon Frank Bredahl Arthur | Management | 0 companies |
| Munir Jehad Al-Haj | Management | 0 companies |