| Revenue | DKK 7,2M | +0% |
| EBITDA | DKK 437K | -56% |
| Net profit | DKK 1,7M | +32% |
| Total assets | DKK 30,9M | +9% |
| Equity | DKK 10,1M | +203% |
| Employees | 12 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | -50 | 377 | 893 | 1.131 | 2.554 | 2.972 | 5.982 | 7.208 | 7.188 |
| Staff expenses | -39 | -141 | -413 | -1.225 | -2.716 | -3.516 | -5.479 | -6.199 | -6.751 |
| EBITDA | -89 | 236 | 480 | -94 | -162 | -544 | 503 | 999 | 437 |
| Depreciation & amort. | -47 | -91 | -174 | -206 | -372 | -110 | -18 | -55 | -75 |
| EBIT | -136 | 144 | 306 | -300 | -533 | -654 | 486 | 944 | 362 |
| Net financials | -14 | -25 | -13 | 730 | 1.033 | -3.430 | -501 | 557 | 1.390 |
| Profit before tax | -150 | 120 | 293 | 430 | 499 | -4.084 | -16 | 1.501 | 1.753 |
| Tax | -0 | -0 | 39 | -69 | -125 | -163 | 124 | 181 | 4 |
| Net profit | -150 | 120 | 254 | 499 | 624 | -3.921 | -139 | 1.320 | 1.748 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 353 | 1.626 | 5.068 | 7.080 | 9.469 | 9.120 | 18.492 | 28.277 | 30.865 |
| Equity | -32 | 87 | 4.071 | 4.571 | 5.195 | 1.273 | 2.002 | 3.322 | 10.071 |
| Long-term debt | 0 | 450 | 665 | 137 | 33 | 33 | 8.140 | 9.318 | 4.853 |
| Short-term debt | 386 | 1.088 | 293 | 2.373 | 4.224 | 7.813 | 7.794 | 15.582 | 15.882 |
| Total debt | 386 | 1.538 | 958 | 2.509 | 4.257 | 7.846 | 15.934 | 24.900 | 20.735 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PH Management | Management | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2023 | — | — | |
| Board of Directors | 2025 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2025 | — | — | |
| Chairman | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Åben Group ApS | Company | 66.7% | 66.7% | 2023 |
| Individual | 15.0% | 20.0% | 2018 | |
MVP HOLDING 2007 ApS | Company | 15.0% | 15.0% | 2023 |
| Individual | 5.0% | 5.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Philip Hulgaard | Management | 0 companies |
| Carsten Kultoft Lorentsen | Chairman | 0 companies |
| Nanna Melchior Arvedsen | Board of Directors | 0 companies |
| Jens Christian Andersen | Chairman | 0 companies |
| Jørgen Andersen | Board of Directors | 0 companies |
| Øjvind Hulgaard | Chairman | 0 companies |
| Mathias Brink Lorenz | Chairman | 0 companies |