| Revenue | DKK 516K | +26% |
| EBITDA | DKK -160K | +41% |
| Net profit | DKK -449K | -13% |
| Total assets | DKK 4,5M | +3% |
| Equity | DKK 1,2M | +82% |
| Employees | 6 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | -7 | -13 | -30 | -167 | -338 | -365 | -36 | 410 | 516 |
| Staff expenses | -0 | -0 | -0 | -0 | -264 | -567 | -261 | -678 | -676 |
| EBITDA | -1 | -13 | -30 | -167 | -602 | -932 | -297 | -269 | -160 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | 37 | -64 | -159 |
| EBIT | -1 | -13 | -30 | -167 | -602 | -932 | -334 | -333 | -319 |
| Net financials | -6 | -18 | -1.936 | -22 | -77 | -145 | -159 | -184 | -202 |
| Profit before tax | -7 | -31 | -1.966 | -189 | -679 | -1.077 | -493 | -517 | -521 |
| Tax | 3 | 83 | -98 | -42 | -203 | -282 | -133 | -119 | -72 |
| Net profit | -10 | -114 | -1.868 | -147 | -476 | -795 | -360 | -398 | -449 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.518 | 2.713 | 1.336 | 1.875 | 2.712 | 3.636 | 4.006 | 4.386 | 4.520 |
| Equity | 990 | 1.026 | -843 | -185 | 839 | 44 | -316 | 669 | 1.220 |
| Long-term debt | 0 | 1.598 | 1.773 | 1.300 | 1.365 | 2.519 | 3.060 | 2.543 | 2.723 |
| Short-term debt | 6 | 6 | 200 | 455 | 227 | 921 | 1.161 | 1.103 | 577 |
| Total debt | 1.528 | 1.604 | 1.973 | 1.755 | 1.592 | 3.440 | 4.221 | 3.646 | 3.300 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PD Management | Management | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
PHIDAM ApS | Company | 25.0% | 25.0% | 2020 |
THIRSTRUP ApS | Company | 25.0% | 25.0% | 2020 |
| Individual | 20.0% | 20.0% | 2024 | |
E. ROED SØRENSEN ApS | Company | 10.0% | 10.0% | 2023 |
Dithmar Invest ApS | Company | 10.0% | 10.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Philip Damjanov | Management | 0 companies |
| Kenneth Bendix Andersen | Board of Directors | 0 companies |
| Thomas Dithmar | Board of Directors | 0 companies |
| Mario Damian Seminara | Board of Directors | 0 companies |
| Hans Martin Christensen | Board of Directors | 0 companies |
| Ole Strange | Chairman | 0 companies |