| Revenue | DKK 2,1M | +18% |
| EBITDA | DKK 1,5M | +28% |
| Net profit | DKK 479K | +130% |
| Total assets | DKK 5,6M | -8% |
| Equity | DKK 1,6M | +43% |
| Employees | 10 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 804 | 314 | 750 | 1.759 | 2.070 |
| Staff expenses | -131 | -154 | -312 | -582 | -568 |
| EBITDA | 672 | 160 | 439 | 1.177 | 1.501 |
| Depreciation & amort. | -168 | -162 | -222 | -739 | -724 |
| EBIT | 505 | -2 | 216 | 437 | 777 |
| Net financials | -2 | -7 | -1 | -171 | -163 |
| Profit before tax | 503 | -9 | 216 | 266 | 614 |
| Tax | 110 | -2 | 47 | 58 | 135 |
| Net profit | 393 | -8 | 168 | 208 | 479 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 1.334 | 1.234 | 1.827 | 6.051 | 5.572 |
| Equity | 743 | 736 | 904 | 1.112 | 1.591 |
| Long-term debt | 95 | 0 | 9 | 0 | 0 |
| Short-term debt | 413 | 390 | 768 | 4.734 | 3.655 |
| Total debt | 508 | 390 | 777 | 4.734 | 3.655 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
JB Chief Executive Officer | Chief Executive Officer | 2024 |
| Former (1) | ||
PA Management | Management | 2017 – 2024 |
| Name | Role | Member since |
|---|---|---|
| Former (2) | ||
| Board of Directors | 2022 – 2025 | |
| Chairman | 2022 – 2025 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 33.33–49.99% | 33.33–49.99% | 2025 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2025 | |
| Company | 20–24.99% | 20–24.99% | 2025 | |
| Company | 25–33.32% | 25–33.32% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Johan Bandier Funder Pedersen | Chief Executive Officer | 0 companies |
| Preben Andersen | Management | 0 companies |
| Mikas Feldborg | Board of Directors | 0 companies |
| Michael Bo Meik Lentz | Chairman | 0 companies |