| Revenue | DKK 1,2M | +178% |
| EBITDA | DKK -364K | +76% |
| Net profit | DKK -476K | +86% |
| Total assets | DKK 856K | -30% |
| Equity | DKK -3,5M | -16% |
| Employees | 1 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Revenue | 2.968 | 3.051 | 1.426 | 2.001 | -196 | 425 | 1.184 |
| Staff expenses | -2.332 | -2.179 | -2.155 | -1.824 | -2.385 | -1.950 | -1.548 |
| EBITDA | 635 | 872 | -729 | 177 | -2.582 | -1.525 | -364 |
| Depreciation & amort. | -95 | -95 | -95 | -95 | -170 | -1.070 | -10 |
| EBIT | 540 | 777 | -824 | 82 | -2.752 | -2.595 | -374 |
| Net financials | -70 | -76 | -71 | -42 | -168 | -161 | -102 |
| Profit before tax | 470 | 701 | -895 | 40 | -2.920 | -2.756 | -476 |
| Tax | 75 | 61 | -130 | 36 | -580 | 730 | -0 |
| Net profit | 395 | 640 | -765 | 3 | -2.340 | -3.487 | -476 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Total assets | 5.031 | 6.428 | 4.551 | 6.681 | 3.550 | 1.228 | 856 |
| Equity | 1.395 | 2.235 | 1.170 | 1.773 | 434 | -3.052 | -3.529 |
| Long-term debt | 301 | 212 | 1.415 | 1.096 | 888 | 1.599 | 2.140 |
| Short-term debt | 3.334 | 3.981 | 1.966 | 3.812 | 2.229 | 2.681 | 2.244 |
| Total debt | 3.636 | 4.193 | 3.381 | 4.908 | 3.116 | 4.280 | 4.385 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PM Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
AA Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2025 | — | — | |
| Chairman | 2025 | — | — | |
| Chairman | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Margulies Holding ApS | Company | 33.3% | 33.3% | 2022 |
JAN KLEE HOLDING ApS | Company | 25.0% | 25.0% | 2022 |
Kins Holding ApS | Company | 0.0% | 5.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Philip Maruszewicz | Chief Executive Officer | 0 companies |
| Andrzej Adam Maruszewicz | Chief Executive Officer | 0 companies |
| Jan Poul Klee | Board of Directors | 0 companies |
| Søren Lund | Board of Directors | 0 companies |
| Anna Maruszewicz | Chairman | 0 companies |
| Kim Pedersen | Chairman | 0 companies |