| Revenue | DKK 2,9M | -35% |
| EBITDA | DKK 1,4M | -55% |
| Net profit | DKK 713K | -65% |
| Total assets | DKK 15,5M | +8% |
| Equity | DKK 4,8M | +6% |
| Employees | 5 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 330 | 1.200 | 2.031 | 2.613 | 1.486 | 2.248 | 4.798 | 4.440 | 2.868 |
| Staff expenses | -166 | -1.120 | -1.158 | -1.221 | -1.224 | -1.715 | -1.690 | -1.445 | -1.509 |
| EBITDA | 164 | 80 | 873 | 1.392 | 262 | 533 | 3.108 | 2.995 | 1.359 |
| Depreciation & amort. | -0 | -0 | -0 | -3 | -7 | -30 | -86 | -92 | -90 |
| EBIT | 164 | 80 | 873 | 1.390 | 255 | 503 | 3.022 | 2.903 | 1.269 |
| Net financials | -179 | -67 | -731 | -407 | 59 | -475 | -586 | -283 | -346 |
| Profit before tax | -14 | 13 | 403 | 1.090 | 314 | 28 | 2.436 | 2.620 | 924 |
| Tax | 16 | 1 | 139 | 267 | 74 | 23 | 544 | 590 | 211 |
| Net profit | -31 | 12 | 264 | 823 | 240 | 5 | 1.892 | 2.029 | 713 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.979 | 3.746 | 4.622 | 9.033 | 20.844 | 17.289 | 12.708 | 14.342 | 15.542 |
| Equity | 569 | 582 | 846 | 1.336 | 2.263 | 1.617 | 3.639 | 4.537 | 4.824 |
| Long-term debt | 0 | 0 | 2.000 | 2.000 | 2.000 | 5.000 | 5.000 | 2.000 | 2.800 |
| Short-term debt | 1.409 | 3.164 | 1.771 | 5.697 | 16.581 | 10.672 | 4.070 | 7.805 | 7.918 |
| Total debt | 1.409 | 3.164 | 3.771 | 7.697 | 18.581 | 15.672 | 9.070 | 9.805 | 10.718 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JH Management | Management | 2016 | — | — |
PS Management | Management | 2016 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
PSS INVEST ApS | Company | 50.0% | 50.0% | 2016 |
Hansen Oedsted ApS | Company | 50.0% | 50.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| John Hansen | Management | 0 companies |
| Peter Stefan Schou | Management | 0 companies |