| Revenue | DKK 5,4M | +16% |
| EBITDA | DKK 3,3M | +39% |
| Net profit | DKK 2,7M | +37% |
| Total assets | DKK 21,4M | +16% |
| Equity | DKK 7,7M | +53% |
| Employees | 6 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 236 | 740 | 1.558 | 3.101 | 5.092 | 6.623 | 6.691 | 4.628 | 5.380 |
| Staff expenses | -122 | -626 | -1.124 | -1.276 | -1.734 | -2.102 | -2.242 | -2.221 | -2.036 |
| EBITDA | 113 | 113 | 434 | 1.825 | 3.358 | 4.521 | 4.449 | 2.407 | 3.344 |
| Depreciation & amort. | -0 | -2 | -19 | -39 | -194 | -71 | -71 | -85 | -93 |
| EBIT | 113 | 111 | 414 | 1.786 | 3.164 | 4.450 | 4.378 | 2.322 | 3.251 |
| Net financials | -11 | -25 | -5 | -53 | -91 | -172 | -2 | 227 | 174 |
| Profit before tax | 102 | 86 | 409 | 1.733 | 3.073 | 4.278 | 4.376 | 2.550 | 3.425 |
| Tax | 31 | 24 | 89 | 383 | 689 | 978 | 992 | 610 | 763 |
| Net profit | 70 | 63 | 320 | 1.350 | 2.384 | 3.300 | 3.384 | 1.940 | 2.662 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.571 | 1.984 | 3.614 | 5.772 | 11.425 | 13.211 | 15.443 | 18.397 | 21.364 |
| Equity | 120 | 183 | 503 | 1.853 | 4.126 | 7.313 | 10.696 | 5.053 | 7.715 |
| Long-term debt | 0 | 0 | 0 | 0 | 687 | 1.654 | 0 | 582 | 765 |
| Short-term debt | 1.451 | 1.800 | 3.112 | 3.919 | 6.609 | 4.231 | 4.730 | 12.762 | 12.884 |
| Total debt | 1.451 | 1.800 | 3.112 | 3.919 | 7.297 | 5.885 | 4.730 | 13.344 | 13.649 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PS Management | Management | 2023 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Sorrento Holding ApS | Company | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Pasquale Silvestro | Management | 0 companies |