| Revenue | DKK 777K | +28% |
| EBITDA | DKK -14K | +91% |
| Net profit | DKK -57K | +67% |
| Total assets | DKK 4,6M | +0% |
| Equity | DKK 195K | -23% |
| Employees | 4 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 84 | -230 | -24 | 296 | 320 | 513 | 442 | 609 | 777 |
| Staff expenses | -0 | -0 | -0 | -200 | -324 | -483 | -757 | -679 | -798 |
| EBITDA | 84 | -171 | -1 | 123 | 667 | 734 | -262 | -159 | -14 |
| Depreciation & amort. | -8 | -40 | -43 | -96 | -99 | -100 | -68 | -25 | -24 |
| EBIT | 76 | -211 | -44 | 26 | 568 | 633 | -330 | -184 | -37 |
| Net financials | -43 | -25 | -27 | -30 | -34 | -35 | -35 | -35 | -36 |
| Profit before tax | 33 | -236 | -71 | -4 | 533 | 599 | -365 | -220 | -73 |
| Tax | 9 | -52 | -12 | -1 | 117 | 135 | -80 | -48 | -16 |
| Net profit | 24 | -184 | -59 | -3 | 416 | 464 | -285 | -171 | -57 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.769 | 2.489 | 2.634 | 3.284 | 3.874 | 4.595 | 4.726 | 4.612 | 4.625 |
| Equity | 74 | -110 | -169 | -172 | 244 | 708 | 423 | 252 | 195 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.685 | 2.599 | 2.803 | 3.456 | 3.533 | 3.656 | 4.151 | 4.257 | 4.343 |
| Total debt | 1.685 | 2.599 | 2.803 | 3.456 | 3.533 | 3.656 | 4.151 | 4.257 | 4.343 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PS Management | Management | 2017 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
JANPI.P.HOLDING ApS | Company | 50.0% | 50.0% | 2017 |
| Individual | 33.3% | 33.3% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Pia Schmidt Pedersen | Management | 0 companies |