| Revenue | DKK 1,8M | -76% |
| EBITDA | DKK -4,7M | -448% |
| Net profit | DKK -6,4M | -2510% |
| Total assets | DKK 28,9M | -20% |
| Equity | DKK 3,8M | -63% |
| Employees | 18 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 3.408 | 4.897 | 5.021 | 9.859 | 9.166 | 9.058 | 7.474 | 1.790 |
| Staff expenses | -1.226 | -3.847 | -3.782 | -4.464 | -7.206 | -5.601 | -6.136 | -6.445 |
| EBITDA | 2.183 | 1.050 | 1.225 | 5.395 | 1.960 | 3.457 | 1.338 | -4.654 |
| Depreciation & amort. | -164 | -305 | -299 | -292 | -292 | -459 | -609 | -645 |
| EBIT | 2.019 | 745 | 926 | 5.104 | 1.667 | 2.998 | 729 | -5.300 |
| Net financials | -0 | -22 | -45 | -118 | -323 | -139 | -371 | -1.178 |
| Profit before tax | 2.018 | 723 | 880 | 4.986 | 1.344 | 2.859 | 358 | -6.477 |
| Tax | 444 | 162 | 199 | 1.114 | 319 | 657 | 92 | -60 |
| Net profit | 1.574 | 561 | 682 | 3.871 | 1.025 | 2.202 | 266 | -6.417 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 12.433 | 14.419 | 15.400 | 20.106 | 20.022 | 25.319 | 36.225 | 28.898 |
| Equity | 1.624 | 2.185 | 2.867 | 6.738 | 7.764 | 9.966 | 10.232 | 3.815 |
| Long-term debt | 0 | 0 | 0 | 54 | 0 | 0 | 4.020 | 4.015 |
| Short-term debt | 10.768 | 12.167 | 12.485 | 13.286 | 12.250 | 15.343 | 21.912 | 21.069 |
| Total debt | 10.768 | 12.167 | 12.485 | 13.341 | 12.250 | 15.343 | 25.933 | 25.084 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PB Unofficial title | Unofficial title | 2025 | — | — |
PA Management | Management | 2017 | — | — |
CK Management | Management | 2017 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2020 | |
| Individual | 100.0% | 100.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Per Buttenschøn | Unofficial title | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |
| Cafer Koyuncu | Management | 0 companies |