| Revenue | DKK 3,8M | +3% |
| EBITDA | DKK -247K | -162% |
| Net profit | DKK -929K | -24% |
| Total assets | DKK 6M | -8% |
| Equity | DKK 3,3M | -22% |
| Employees | 11 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 2.815 | 3.540 | 4.822 | 3.709 | 3.808 |
| Staff expenses | -1.717 | -2.856 | -2.899 | -3.803 | -4.054 |
| EBITDA | 1.098 | 684 | 1.923 | -94 | -247 |
| Depreciation & amort. | -796 | -796 | -796 | -824 | -860 |
| EBIT | 302 | -112 | 1.127 | -918 | -1.107 |
| Net financials | -392 | -235 | -225 | -45 | -103 |
| Profit before tax | -90 | -347 | 901 | -962 | -1.191 |
| Tax | -200 | -278 | 198 | -211 | -262 |
| Net profit | 110 | -69 | 703 | -751 | -929 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 13.882 | 13.627 | 12.626 | 6.559 | 6.040 |
| Equity | 980 | 911 | 5.564 | 4.213 | 3.284 |
| Long-term debt | 2.200 | 1.636 | 1.071 | 506 | 86 |
| Short-term debt | 10.702 | 11.012 | 5.514 | 1.575 | 2.667 |
| Total debt | 12.902 | 12.648 | 6.585 | 2.081 | 2.753 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
PL Management | Management | 2021 |
| Former (1) | ||
KA Chief Executive Officer | Chief Executive Officer | 2018 – 2021 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
| Board of Directors | 2018 | |
| Board of Directors | 2021 | |
| Chairman | 2021 | |
| Former (1) | ||
| Board of Directors | 2018 – 2021 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Kjeld Andersen | Chief Executive Officer | 0 companies |
| Paw Lønberg Christiansen | Management | 0 companies |
| Birgitte Fabricius Knudsen | Board of Directors | 0 companies |
| Kenneth Fabricius Knudsen | Board of Directors | 0 companies |
| Linda Fabricius Danielsen | Board of Directors | 0 companies |
| Carl Christian Nørgaard Graversen | Chairman | 0 companies |