| Revenue | DKK -267K | +252% |
| EBITDA | DKK -267K | -252% |
| Net profit | DKK -3,6M | +95% |
| Total assets | DKK 480,1M | -38% |
| Equity | DKK 155,8M | +76% |
| Employees | — | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Revenue | -2.086 | -97 | -35 | -37 | -154 | -76 | -267 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -2.086 | -97 | -35 | -37 | -154 | -76 | -267 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -2.086 | -97 | -35 | -37 | -154 | -76 | -267 |
| Net financials | -6.976 | 25.236 | -11.210 | 51.230 | 8.887 | -74.113 | -4.484 |
| Profit before tax | -9.061 | 25.139 | -11.244 | 51.193 | 8.733 | -74.188 | -4.750 |
| Tax | -709 | 30 | 1.916 | 2.277 | 2.846 | -1.785 | -1.111 |
| Net profit | -8.352 | 25.109 | -13.160 | 48.916 | 5.887 | -72.403 | -3.639 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Total assets | 323.739 | 722.643 | 725.094 | 794.454 | 844.594 | 774.210 | 480.078 |
| Equity | 27.284 | 119.121 | 105.961 | 154.877 | 160.763 | 88.360 | 155.794 |
| Long-term debt | 289.637 | 597.533 | 610.976 | 635.644 | 132.963 | 132.963 | 313.319 |
| Short-term debt | 6.819 | 5.989 | 8.157 | 3.933 | 550.868 | 552.887 | 10.965 |
| Total debt | 296.456 | 603.522 | 619.133 | 639.578 | 683.831 | 685.850 | 324.283 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PG Management | Management | 2024 | — | — |
MS Management | Management | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2017 | — | — | |
| Chairman | 2024 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2024 | |
| Individual | 90.0% | 90.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Gill | Management | 0 companies |
| Morten Sennecker Schultz | Management | 0 companies |
| Torsten Bjerregaard | Chairman | 0 companies |
| Hasse Lyngsie Wulff | Chairman | 0 companies |
| Mikael Juhana Hjorth | Board of Directors | 0 companies |
| Mika Markus Matikainen | Board of Directors | 0 companies |
| Juha Salokoski | Board of Directors | 0 companies |