| Revenue | DKK 268K | -272% |
| EBITDA | DKK -9K | +98% |
| Net profit | DKK -117K | +76% |
| Total assets | DKK 592K | -36% |
| Equity | DKK -152K | +82% |
| Employees | 1 | — |
| Item | 2018 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 695 | 552 | 663 | 241 | 271 | 432 | -156 | 268 |
| Staff expenses | -3 | -18 | -248 | -97 | -250 | -271 | -260 | -278 |
| EBITDA | 271 | -67 | 58 | -176 | -254 | 161 | -416 | -9 |
| Depreciation & amort. | -109 | -0 | -12 | -41 | -47 | -6 | -6 | -6 |
| EBIT | 162 | -67 | 46 | -218 | -302 | 156 | -421 | -15 |
| Net financials | 0 | 0 | -13 | -20 | -18 | -55 | -70 | -108 |
| Profit before tax | 162 | -67 | 33 | -238 | -320 | 101 | -491 | -123 |
| Tax | 29 | -0 | 7 | -0 | -0 | 11 | -0 | -7 |
| Net profit | 133 | -67 | 26 | -238 | -320 | 90 | -491 | -117 |
| Item | 2018 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 618 | 609 | 798 | 608 | 626 | 754 | 919 | 592 |
| Equity | 183 | 146 | 134 | -103 | -423 | -344 | -835 | -152 |
| Long-term debt | 0 | 0 | 630 | 712 | 951 | 0 | 0 | 0 |
| Short-term debt | 435 | 463 | 34 | 0 | 19 | 1.098 | 1.754 | 744 |
| Total debt | 435 | 463 | 664 | 712 | 970 | 1.098 | 1.754 | 744 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PE Management | Management | 2017 | — | — |
JH Founder | Founder | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2018 | |
PERNIC ApS | Company | 33.3% | 33.3% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Palle Erik Pallesen | Management | 0 companies |
| John Helbo Christensen | Founder | 0 companies |
| Torben Rich Skeem Krog | Chairman | 0 companies |