| Revenue | DKK 46,6M | -22% |
| EBITDA | DKK -1,6M | -129% |
| Net profit | DKK -16K | -100% |
| Total assets | DKK 23,8M | +13% |
| Equity | DKK 13,9M | -2% |
| Employees | 36 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.470 | 10.418 | 13.137 | 10.810 | 14.471 | 10.043 | 71.445 | 59.535 | 46.563 |
| Staff expenses | -1.342 | -5.256 | -5.726 | -4.158 | -4.921 | -3.065 | -3.415 | -4.392 | -8.633 |
| EBITDA | 129 | 5.162 | 7.411 | 6.651 | 9.550 | 6.977 | 6.304 | 5.421 | -1.559 |
| Depreciation & amort. | -94 | -175 | -341 | -435 | -576 | -519 | -718 | -657 | -593 |
| EBIT | 34 | 4.988 | 7.070 | 6.217 | 8.974 | 6.459 | 5.586 | 4.764 | -2.151 |
| Net financials | -14 | -72 | -79 | -49 | 1.220 | -101 | 1.841 | 805 | 2.312 |
| Profit before tax | 21 | 4.916 | 6.992 | 6.167 | 10.194 | 6.358 | 7.428 | 5.569 | 161 |
| Tax | 8 | 1.088 | 1.549 | 1.361 | 1.942 | 1.390 | 1.210 | 931 | 177 |
| Net profit | 12 | 3.828 | 5.443 | 4.806 | 8.252 | 4.968 | 6.218 | 4.638 | -16 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.643 | 6.427 | 9.917 | 10.630 | 20.024 | 20.313 | 26.772 | 21.029 | 23.801 |
| Equity | 62 | 3.921 | 6.064 | 7.270 | 11.623 | 15.198 | 18.406 | 14.231 | 13.927 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.572 | 2.506 | 3.853 | 3.359 | 8.365 | 4.761 | 7.979 | 6.511 | 9.574 |
| Total debt | 2.572 | 2.506 | 3.853 | 3.359 | 8.365 | 4.761 | 7.979 | 6.511 | 9.574 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PL Management | Management | 2023 | — | — |
FN Management | Management | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2025 | — | — | |
| Chairman | 2023 | — | — | |
| Board of Directors | 2025 | — | — | |
| Chairman | 2024 | — | — | |
| Board of Directors | 2026 | — | — | |
| Chairman | 2026 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Epcido Holding A/S | Company | 100.0% | 100.0% | 2021 |
| Individual | 33.3% | 33.3% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Pawel Lukasz Rosiak | Management | 0 companies |
| Flemming Noes Lorentzen | Management | 0 companies |
| Srikanth Apputhurai | Board of Directors | 0 companies |
| Jesper Rantala | Chairman | 0 companies |
| Mads Kragh Jensen | Board of Directors | 0 companies |
| Christian Møller Christensen | Chairman | 0 companies |
| Mikkel Secher | Board of Directors | 0 companies |
| Lars Jensen | Chairman | 0 companies |
| Carl Sinnerup Jensen | Board of Directors | 0 companies |
| Brian Kærgaard Mathiesen | Chairman | 0 companies |