| Revenue | DKK 504K | -29% |
| EBITDA | DKK 321K | -35% |
| Net profit | DKK 208K | -27% |
| Total assets | DKK 2,1M | -22% |
| Equity | DKK 538K | +63% |
| Employees | 2 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 221 | 235 | 377 | 598 | 733 | 553 | 708 | 504 |
| Staff expenses | -90 | -135 | -337 | -479 | -388 | -276 | -211 | -183 |
| EBITDA | 131 | 100 | 40 | 119 | 345 | 277 | 497 | 321 |
| Depreciation & amort. | -0 | -35 | -123 | -218 | -267 | -226 | -130 | -46 |
| EBIT | 131 | 64 | -83 | -100 | 79 | 51 | 367 | 275 |
| Net financials | 0 | 0 | 0 | -2 | -4 | -5 | -0 | 0 |
| Profit before tax | 131 | 64 | -83 | -101 | 75 | 46 | 367 | 275 |
| Tax | 30 | 15 | -5 | -22 | 49 | 11 | 82 | 67 |
| Net profit | 101 | 49 | -77 | -79 | 27 | 35 | 286 | 208 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 200 | 338 | 1.555 | 1.119 | 571 | 271 | 2.664 | 2.079 |
| Equity | 102 | 102 | 1.005 | -18 | 9 | 44 | 330 | 538 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 98 | 237 | 549 | 1.137 | 562 | 226 | 2.334 | 1.541 |
| Total debt | 98 | 237 | 549 | 1.137 | 562 | 226 | 2.334 | 1.541 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TP Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
PJ Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
FO Management | Management | 2020 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2022 | |
COMPRISO ApS | Company | 66.7% | 66.7% | 2020 |
PaKo Group ApS | Company | 100.0% | 100.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Toomas Pavelson | Chief Executive Officer | 0 companies |
| Patrick Jahn Junk Jørgensen | Chief Executive Officer | 0 companies |
| Frederik Overgaard Kondrup | Management | 0 companies |