| Revenue | DKK 6,2M | +12% |
| EBITDA | DKK 4,3M | +6% |
| Net profit | DKK 2,1M | +93% |
| Total assets | DKK 63,3M | +15% |
| Equity | DKK 7,3M | +31% |
| Employees | 7 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 75 | 413 | 808 | 1.785 | 2.947 | 5.901 | 5.506 | 6.163 |
| Staff expenses | -0 | -0 | -28 | -0 | -0 | -798 | -1.407 | -1.796 |
| EBITDA | 75 | 413 | 780 | 1.785 | 2.947 | 5.103 | 4.090 | 4.328 |
| Depreciation & amort. | -62 | -63 | -101 | -324 | -394 | -548 | -629 | -633 |
| EBIT | 13 | 350 | 679 | 1.460 | 2.553 | 4.555 | 3.461 | 3.695 |
| Net financials | -150 | -141 | -247 | -546 | -181 | -1.462 | -2.075 | -1.186 |
| Profit before tax | -137 | 209 | 433 | 914 | 2.372 | 3.093 | 1.386 | 2.510 |
| Tax | -30 | 46 | 121 | 228 | 590 | 681 | 316 | 439 |
| Net profit | -107 | 163 | 312 | 686 | 1.783 | 2.412 | 1.070 | 2.071 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 6.338 | 6.240 | 22.816 | 33.243 | 45.047 | 50.460 | 55.010 | 63.283 |
| Equity | -57 | 106 | 418 | 1.104 | 2.887 | 5.034 | 5.554 | 7.275 |
| Long-term debt | 4.984 | 4.669 | 15.214 | 22.908 | 31.431 | 31.548 | 34.713 | 34.105 |
| Short-term debt | 1.410 | 1.455 | 7.053 | 8.872 | 9.811 | 12.407 | 12.955 | 19.751 |
| Total debt | 6.395 | 6.123 | 22.267 | 31.780 | 41.242 | 43.954 | 47.668 | 53.856 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PS Management | Management | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Seide Jørgensen Holding ApS | Company | 50.0% | 50.0% | 2020 |
S. Flintrup Holding ApS | Company | 50.0% | 50.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Palle Seide Jørgensen | Management | 0 companies |
| Søren Flintrup | Board of Directors | 0 companies |