| Revenue | DKK 10,5M | -24% |
| EBITDA | DKK -1,2M | +31% |
| Net profit | DKK -2,4M | +12% |
| Total assets | DKK 22,5M | -14% |
| Equity | DKK 1M | -70% |
| Employees | 20 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 2.377 | 3.175 | 7.780 | 13.910 | 10.550 |
| Staff expenses | -1.832 | -2.495 | -5.556 | -15.725 | -11.757 |
| EBITDA | 545 | 680 | 2.223 | -1.815 | -1.248 |
| Depreciation & amort. | -1 | -17 | -66 | -906 | -910 |
| EBIT | 544 | 662 | 2.157 | -2.721 | -2.158 |
| Net financials | -200 | -310 | -289 | -883 | -1.102 |
| Profit before tax | 344 | 352 | 1.869 | -3.604 | -3.092 |
| Tax | 78 | 37 | 379 | -846 | -675 |
| Net profit | 266 | 315 | 1.490 | -2.758 | -2.418 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 5.295 | 9.097 | 20.094 | 26.185 | 22.519 |
| Equity | 389 | 703 | 2.193 | 3.435 | 1.017 |
| Long-term debt | 3.640 | 2.548 | 3.964 | 14.225 | 11.357 |
| Short-term debt | 1.267 | 5.846 | 13.877 | 8.525 | 9.750 |
| Total debt | 4.907 | 8.394 | 17.840 | 22.750 | 21.107 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
PJ Chief Executive Officer | Chief Executive Officer | 2025 |
| Former (3) | ||
JW Management | Management | 2020 – 2024 |
LH Chief Executive Officer | Chief Executive Officer | 2024 – 2025 |
MS Management | Management | 2017 – 2020 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
| Board of Directors | 2025 | |
| Board of Directors | 2025 | |
| Chairman | 2025 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2021 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2019 | |
| Company | 50–66.65% | 50–66.65% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Jacob Werlin Tvede | Management | 0 companies |
| Linda Hanne Krøyer | Chief Executive Officer | 0 companies |
| Peter Juul | Chief Executive Officer | 0 companies |
| Morten Samson | Management | 0 companies |
| Jens Jakob Porsmose | Board of Directors | 0 companies |
| Philip Kjær | Board of Directors | 0 companies |
| Niels Thorup Madsen | Chairman | 0 companies |