| Revenue | DKK 4,3M | -13% |
| EBITDA | DKK 1,9M | -26% |
| Net profit | DKK 1M | -33% |
| Total assets | DKK 20,3M | -6% |
| Equity | DKK 4,4M | +27% |
| Employees | 4 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 1.127 | 4.000 | 5.655 | 2.644 | 4.762 | 2.993 | 4.969 | 4.336 |
| Staff expenses | -2.320 | -2.784 | -2.672 | -2.759 | -2.861 | -2.552 | -2.396 | -2.420 |
| EBITDA | -1.194 | 1.216 | 2.983 | -115 | 1.901 | 441 | 2.573 | 1.916 |
| Depreciation & amort. | -0 | -0 | -0 | -12 | -15 | -15 | -15 | -15 |
| EBIT | -1.194 | 1.216 | 2.983 | -126 | 1.886 | 426 | 2.559 | 1.902 |
| Net financials | -237 | -664 | -985 | -780 | -510 | -899 | -593 | -582 |
| Profit before tax | -1.430 | 552 | 1.998 | -906 | 1.376 | -472 | 1.966 | 1.320 |
| Tax | -311 | 126 | 440 | -198 | 313 | -103 | 433 | 294 |
| Net profit | -1.119 | 426 | 1.558 | -708 | 1.063 | -369 | 1.533 | 1.026 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 13.267 | 25.027 | 26.858 | 27.293 | 26.679 | 26.618 | 21.593 | 20.272 |
| Equity | 374 | 800 | 2.359 | 1.451 | 2.514 | 1.995 | 3.428 | 4.354 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 12.893 | 24.226 | 24.500 | 25.842 | 24.165 | 24.616 | 18.161 | 15.917 |
| Total debt | 12.893 | 24.226 | 24.500 | 25.842 | 24.165 | 24.616 | 18.161 | 15.917 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
GS Management | Management | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2017 | — | — | |
| Board of Directors | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
PEPIN INVEST A/S | Company | 100.0% | 100.0% | 2025 |
PEP ApS | Company | 15.0% | 15.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Gregory Scott Pepin | Management | 0 companies |
| Anna Kristina Pepin | Chairman | 0 companies |
| Olivia Pepin | Board of Directors | 0 companies |