| Revenue | DKK 8,4M | -4% |
| EBITDA | DKK 322K | +7% |
| Net profit | DKK 34K | +132% |
| Total assets | DKK 6,3M | +49% |
| Equity | DKK 148K | +30% |
| Employees | 17 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 6.428 | 6.007 | 6.403 | 7.365 | 9.076 | 4.436 | 8.817 | 8.442 |
| Staff expenses | -5.997 | -5.858 | -6.195 | -7.475 | -8.864 | -4.060 | -8.470 | -8.100 |
| EBITDA | 432 | 150 | 208 | -110 | 212 | 231 | 300 | 322 |
| Depreciation & amort. | -102 | -116 | -120 | -116 | -111 | -219 | -233 | -264 |
| EBIT | 329 | 33 | 88 | -226 | 101 | 12 | 67 | 58 |
| Net financials | -15 | -28 | -46 | -48 | -18 | -7 | -158 | 13 |
| Profit before tax | 315 | 6 | 42 | -274 | 83 | 5 | -91 | 70 |
| Tax | 71 | -36 | 12 | -60 | 16 | 4 | 15 | 36 |
| Net profit | 243 | 41 | 30 | -214 | 68 | 1 | -106 | 34 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 1.866 | 2.455 | 3.556 | 3.956 | 3.801 | 5.957 | 4.195 | 6.252 |
| Equity | 293 | 335 | 365 | 151 | 219 | 220 | 114 | 148 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 356 | 300 | 330 |
| Short-term debt | 1.504 | 2.120 | 3.191 | 3.805 | 3.582 | 5.381 | 3.781 | 5.773 |
| Total debt | 1.504 | 2.120 | 3.191 | 3.805 | 3.582 | 5.737 | 4.081 | 6.103 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PG Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
MG Management | Management | 2020 | — | — |
PH Management | Management | 2017 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
VEDBÆK STRANDVEJ 391 ApS | Company | 100.0% | 100.0% | 2018 |
CPM INVEST A/S | Company | 100.0% | 100.0% | 2018 |
VS 391 Holding ApS | Company | 100.0% | 100.0% | 2018 |
M & L HOLDING ApS | Company | 50.0% | 50.0% | 2018 |
4 KIDS HOLDING ApS | Company | 50.0% | 50.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Per Gransøe | Chief Executive Officer | 0 companies |
| Manuela Georgeta Iorga | Management | 0 companies |
| Peter Haaber | Management | 0 companies |