| Revenue | DKK 647K | +9% |
| EBITDA | DKK 172K | -12% |
| Net profit | DKK 14K | +116% |
| Total assets | DKK 1,3M | -6% |
| Equity | DKK -670K | +2% |
| Employees | 2 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Revenue | -192 | 173 | 364 | 425 | 642 | 408 | 592 | 647 |
| Staff expenses | -240 | -605 | -514 | -114 | -237 | -210 | -397 | -475 |
| EBITDA | -432 | -432 | -150 | 311 | 405 | 198 | 195 | 172 |
| Depreciation & amort. | -20 | -102 | -97 | -104 | -104 | -104 | -102 | -93 |
| EBIT | -451 | -535 | -248 | 207 | 302 | 95 | 93 | 79 |
| Net financials | -27 | -46 | -37 | -75 | -40 | -61 | -148 | -101 |
| Profit before tax | -479 | -581 | -285 | 133 | 262 | 34 | -55 | -22 |
| Tax | -105 | -128 | -62 | 31 | 55 | 8 | 35 | -36 |
| Net profit | -374 | -453 | -223 | 102 | 207 | 26 | -90 | 14 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 2.489 | 2.017 | 1.583 | 1.725 | 1.880 | 2.324 | 1.384 | 1.300 |
| Equity | -324 | -777 | -999 | -897 | -506 | -480 | -685 | -670 |
| Long-term debt | 2.500 | 1.900 | 1.520 | 1.500 | 1.500 | 1.500 | 1.425 | 1.257 |
| Short-term debt | 69 | 778 | 1.008 | 1.037 | 746 | 1.156 | 460 | 566 |
| Total debt | 2.569 | 2.678 | 2.528 | 2.537 | 2.246 | 2.656 | 1.885 | 1.823 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JP Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2017 | — | — | |
| Board of Directors | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
PASCAL HOLDING ApS | Company | 50.0% | 50.0% | 2016 |
Oliver Erritzøe Holding ApS | Company | 50.0% | 50.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Jean Pascal Laraignou | Chief Executive Officer | 0 companies |
| Morten Joachim Christensen | Chairman | 0 companies |
| Oliver Per Østed Erritzøe | Board of Directors | 0 companies |