| Revenue | DKK 8,5M | -5% |
| EBITDA | DKK -1M | -457% |
| Net profit | DKK -1M | -842% |
| Total assets | DKK 6M | +37% |
| Equity | DKK 57K | -95% |
| Employees | 11 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 5.372 | 5.923 | 959 | 9.149 | 10.100 | 7.354 | 8.997 | 8.513 |
| Staff expenses | -3.689 | -4.226 | -4.180 | -5.194 | -6.676 | -8.836 | -8.712 | -9.530 |
| EBITDA | 1.683 | 1.698 | -3.220 | 3.955 | 3.424 | -1.482 | 285 | -1.017 |
| Depreciation & amort. | -14 | -14 | -14 | -14 | -14 | -0 | -0 | -10 |
| EBIT | 1.669 | 1.684 | -3.234 | 3.941 | 3.410 | -1.482 | 285 | -1.027 |
| Net financials | -1 | -4 | -63 | -88 | -45 | -32 | -87 | -255 |
| Profit before tax | 1.667 | 1.680 | -3.279 | 3.862 | 3.365 | -1.514 | 198 | -1.282 |
| Tax | 368 | 374 | -714 | 856 | 747 | -342 | 60 | -258 |
| Net profit | 1.299 | 1.306 | -2.565 | 3.006 | 2.618 | -1.172 | 138 | -1.024 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 2.686 | 1.985 | 1.434 | 3.701 | 5.492 | 3.923 | 4.335 | 5.956 |
| Equity | 1.799 | 1.055 | -1.510 | 1.496 | 4.115 | 943 | 1.081 | 57 |
| Long-term debt | 0 | 105 | 1.384 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 887 | 825 | 1.560 | 2.205 | 1.377 | 2.980 | 3.254 | 5.899 |
| Total debt | 887 | 930 | 2.944 | 2.205 | 1.377 | 2.980 | 3.254 | 5.899 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PR Management | Management | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2026 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2022 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Fokus Group Investments A/S | Company | 100.0% | 100.0% | 2022 |
Cobblestone A/S | Company | 20.0% | 20.0% | 2017 |
Miod Holding ApS | Company | 10.0% | 10.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Rune Lilja | Management | 0 companies |
| Mikael Mosekilde | Board of Directors | 0 companies |
| Anders Brian Skov | Board of Directors | 0 companies |
| Jan-Erik Wölke | Board of Directors | 0 companies |
| Morten Madsen | Board of Directors | 0 companies |
| Tonny Nielsen | Chairman | 0 companies |
| Rikke Lindberg | Chairman | 0 companies |
| Rasmus Juul-Nyholm | Board of Directors | 0 companies |