| Revenue | DKK 513K | +12% |
| EBITDA | DKK 124K | +118% |
| Net profit | DKK 57K | +108% |
| Total assets | DKK 223K | +17% |
| Equity | DKK -1,2M | +5% |
| Employees | 2 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 612 | 634 | 332 | 460 | 513 |
| Staff expenses | -825 | -111 | -1.350 | -1.146 | -389 |
| EBITDA | -213 | 480 | -1.018 | -686 | 124 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | -213 | 480 | -1.018 | -686 | 124 |
| Net financials | -2 | -10 | -25 | -47 | -67 |
| Profit before tax | -215 | 470 | -1.043 | -733 | 57 |
| Tax | -47 | 103 | -0 | -0 | -0 |
| Net profit | -168 | 366 | -1.043 | -733 | 57 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 1.226 | 1.533 | 798 | 190 | 223 |
| Equity | 192 | 559 | -484 | -1.217 | -1.160 |
| Long-term debt | 46 | 103 | 103 | 0 | 0 |
| Short-term debt | 987 | 870 | 1.179 | 1.407 | 1.383 |
| Total debt | 1.033 | 974 | 1.282 | 1.407 | 1.383 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
EA Chief Executive Officer | Chief Executive Officer | 2023 |
| Former (2) | ||
AB Chief Executive Officer | Chief Executive Officer | 2017 – 2018 |
PF Management | Management | 2019 – 2021 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2023 | |
| Chairman | 2018 | |
| Former (1) | ||
| Board of Directors | 2017 – 2023 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 66.67–89.99% | 66.67–89.99% | 2019 | |
| Company | 25–33.32% | 50–66.65% | 2023 | |
| Company | 25–33.32% | 25–33.32% | 2017 | |
| Company | 25–33.32% | 25–33.32% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Andreas Bjørnsen | Chief Executive Officer | 0 companies |
| Allan Bo Hansen | Chief Executive Officer | 0 companies |
| Phillip Friis Salomonsen | Management | 0 companies |
| Christian Ranum Spohr | Board of Directors | 0 companies |
| Mikael Thiesen | Chairman | 0 companies |
| Jacob Warburg Schmidt | Board of Directors | 0 companies |