| Revenue | DKK -741K | -70% |
| EBITDA | DKK -741K | +70% |
| Net profit | DKK -1M | +48% |
| Total assets | DKK 5,6M | +10% |
| Equity | DKK -11,1M | -10% |
| Employees | — | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Revenue | -2.166 | -2.189 | -1.326 | -1.006 | -1.247 | -2.442 | -741 |
| Staff expenses | -2.065 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -4.232 | -2.189 | -1.326 | -1.006 | -1.247 | -2.442 | -741 |
| Depreciation & amort. | -65 | -87 | -85 | -85 | -85 | -17 | -0 |
| EBIT | -4.297 | -2.276 | -1.411 | -1.091 | -1.332 | -2.459 | -741 |
| Net financials | -41 | -64 | -73 | 36 | -14 | -10 | -551 |
| Profit before tax | -4.338 | -2.340 | -1.484 | -1.054 | -1.346 | -2.469 | -1.292 |
| Tax | -954 | -487 | -326 | -213 | -314 | -543 | -283 |
| Net profit | -3.384 | -1.852 | -1.159 | -841 | -1.031 | -1.926 | -1.008 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Total assets | 1.871 | 2.965 | 3.244 | 4.416 | 4.480 | 5.031 | 5.553 |
| Equity | -3.259 | -5.111 | -6.270 | -7.111 | -8.142 | -10.068 | -11.076 |
| Long-term debt | -79 | 7.229 | 7.988 | 10.200 | 11.604 | 14.050 | 15.407 |
| Short-term debt | 5.051 | 788 | 1.484 | 1.286 | 1.014 | 1.049 | 1.223 |
| Total debt | 5.051 | 8.017 | 9.472 | 11.486 | 12.618 | 15.099 | 16.630 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PV Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
LT Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2019 | — | — | |
| Chairman | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BLSH MANAGEMENT ApS | Company | 66.7% | 66.7% | 2025 |
PVS MANAGEMENT ApS | Company | 15.0% | 15.0% | 2025 |
Southpaw Capital ApS | Company | 10.0% | 10.0% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Vikkelsø Skou | Chief Executive Officer | 0 companies |
| Lasse Tertz Barsholm | Chief Executive Officer | 0 companies |
| Jan Damgaard Sørensen | Board of Directors | 0 companies |
| Peder Ries Borchert | Chairman | 0 companies |