| Revenue | DKK 140,4M | +14% |
| EBITDA | DKK 26,5M | +29% |
| Net profit | DKK 13,5M | +54% |
| Total assets | DKK 51M | -12% |
| Equity | DKK -45,6M | +23% |
| Employees | 358 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | -8.798 | 36.025 | 101.099 | 123.535 | 140.439 |
| Staff expenses | -39.628 | -41.719 | -77.823 | -102.952 | -113.928 |
| EBITDA | -48.426 | -5.694 | 23.276 | 20.583 | 26.511 |
| Depreciation & amort. | -3.486 | -8.081 | -8.458 | -9.856 | -8.641 |
| EBIT | -51.912 | -13.775 | 14.818 | 10.727 | 17.870 |
| Net financials | -690 | -1.328 | -2.615 | -4.422 | -5.021 |
| Profit before tax | -52.602 | -15.103 | 12.203 | 6.305 | 12.849 |
| Tax | -0 | -0 | -8.500 | -2.472 | -700 |
| Net profit | -52.602 | -15.103 | 20.703 | 8.777 | 13.549 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 51.083 | 61.436 | 53.407 | 57.716 | 50.971 |
| Equity | -73.511 | -88.614 | -67.911 | -59.134 | -45.585 |
| Long-term debt | 1.947 | 1.947 | 1.947 | 0 | 0 |
| Short-term debt | 122.647 | 148.103 | 119.371 | 116.850 | 96.556 |
| Total debt | 124.594 | 150.050 | 121.318 | 116.850 | 96.556 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
PH Management | Management | 2018 |
| Former (1) | ||
TB Management | Management | 2017 – 2018 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
| Board of Directors | 2022 | |
| Board of Directors | 2017 | |
| Chairman | 2017 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Trond Bastiansen | Management | 0 companies |
| Peter Høgh Pedersen | Management | 0 companies |
| Mats Henrik Joakim Berghult | Board of Directors | 0 companies |
| Trine Lise Marsdal | Board of Directors | 0 companies |
| Torgeir Silseth | Chairman | 0 companies |