| Revenue | DKK -942 | -105% |
| EBITDA | DKK -942 | -105% |
| Net profit | DKK -15K | +38% |
| Total assets | DKK 115K | -77% |
| Equity | DKK -3,2M | +0% |
| Employees | 1 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Revenue | -467 | -112 | -1.087 | 19 | 13 | -140 | 18 | -1 |
| Staff expenses | -674 | -190 | -334 | -474 | -327 | -280 | -0 | -0 |
| EBITDA | -1.141 | -302 | -1.421 | -455 | -314 | -420 | 18 | -1 |
| Depreciation & amort. | -57 | -43 | -43 | -45 | -45 | -48 | 37 | 9 |
| EBIT | -1.198 | -345 | -1.463 | -500 | -359 | -468 | -19 | -10 |
| Net financials | -447 | -236 | -187 | -383 | -621 | -6 | -5 | -4 |
| Profit before tax | -1.645 | -581 | -1.650 | -883 | -980 | -474 | -24 | -15 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -1.645 | -581 | -1.650 | -883 | -980 | -474 | -24 | -15 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 2.536 | 2.236 | 821 | 646 | 931 | 936 | 503 | 115 |
| Equity | -1.645 | -2.226 | -3.876 | -4.576 | -2.814 | -3.212 | -3.221 | -3.236 |
| Long-term debt | 3.636 | 3.885 | 4.648 | 5.151 | 3.669 | 3.303 | 3.004 | 2.970 |
| Short-term debt | 545 | 577 | 50 | 71 | 76 | 845 | 720 | 381 |
| Total debt | 4.181 | 4.462 | 4.698 | 5.222 | 3.745 | 4.148 | 3.724 | 3.351 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PJ Management | Management | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2016 | — | — | |
| Chairman | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
VÆKSTFONDEN | Company | 50.0% | 0.0% | 2021 |
HORIZON ApS | Company | 33.3% | 33.3% | 2022 |
| Individual | 5.0% | 5.0% | 2016 | |
| Individual | 5.0% | 5.0% | 2016 | |
| Individual | 5.0% | 5.0% | 2016 | |
| Individual | 0.0% | 50.0% | 2021 | |
| Individual | 33.3% | 33.3% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Pia Jespersen Bramwell | Management | 0 companies |
| Carrington Peter Morgan | Board of Directors | 0 companies |
| Timothy Coller Sinclair | Board of Directors | 0 companies |
| Per Harkjaer | Chairman | 0 companies |