| Revenue | DKK -14K | -130% |
| EBITDA | DKK -172K | -270% |
| Net profit | DKK -632K | -114% |
| Total assets | DKK 1,2M | -9% |
| Equity | DKK -3,2M | -25% |
| Employees | 2 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Revenue | -30 | 206 | 286 | 238 | 612 | 218 | 47 | -14 |
| Staff expenses | -0 | -707 | -677 | -895 | -619 | -382 | -54 | -158 |
| EBITDA | -30 | -501 | -391 | -657 | -7 | -164 | 101 | -172 |
| Depreciation & amort. | -23 | -88 | -92 | -122 | -250 | -356 | -307 | -350 |
| EBIT | -53 | -589 | -483 | -779 | -257 | -520 | -206 | -522 |
| Net financials | -6 | -30 | -37 | -54 | -88 | -151 | -174 | -235 |
| Profit before tax | -59 | -619 | -520 | -833 | -345 | -671 | -380 | -757 |
| Tax | -11 | -136 | -114 | -203 | -112 | -152 | -85 | -125 |
| Net profit | -48 | -483 | -406 | -630 | -233 | -519 | -295 | -632 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 681 | 642 | 445 | 1.175 | 1.711 | 1.574 | 1.364 | 1.241 |
| Equity | 2 | -480 | -886 | -1.517 | -1.750 | -2.269 | -2.563 | -3.195 |
| Long-term debt | 0 | 26 | 79 | 79 | 200 | 135 | 87 | 91 |
| Short-term debt | 670 | 1.096 | 1.253 | 2.613 | 3.261 | 3.707 | 3.840 | 4.344 |
| Total debt | 670 | 1.122 | 1.332 | 2.692 | 3.461 | 3.843 | 3.927 | 4.436 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PG Management | Management | 2021 | — | — |
LE Management | Management | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2019 | — | — | |
| Chairman | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
STIG ELMVANG HOLDING ApS | Company | 50.0% | 50.0% | 2019 |
Rahelt Holding ApS | Company | 15.0% | 15.0% | 2019 |
Lars Elmvang Holding ApS | Company | 15.0% | 15.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Gjerulff Thomsen | Management | 0 companies |
| Lars Elmvang | Management | 0 companies |
| Luis Rodas Bach Lorenzen | Board of Directors | 0 companies |
| Søren Jacob Frederik Holmblad | Board of Directors | 0 companies |
| Gitte Haar | Board of Directors | 0 companies |
| Stig Fischer Elmvang | Chairman | 0 companies |