| Revenue | DKK 6,7M | +0% |
| EBITDA | DKK 576K | -38% |
| Net profit | DKK -1,1M | -50189% |
| Total assets | DKK 28,5M | +14% |
| Equity | DKK 1,8M | +264% |
| Employees | 8 | — |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Revenue | 2.682 | 3.526 | 6.433 | 6.238 | 6.978 | 6.648 | 6.673 |
| Staff expenses | -2.821 | -4.721 | -5.364 | -5.147 | -5.843 | -5.724 | -6.097 |
| EBITDA | -139 | -1.195 | 1.069 | 1.092 | 1.135 | 923 | 576 |
| Depreciation & amort. | -254 | -709 | -798 | -812 | -815 | -815 | -647 |
| EBIT | -393 | -1.904 | 271 | 279 | 320 | 108 | -71 |
| Net financials | -232 | -186 | -233 | -278 | -400 | -103 | -405 |
| Profit before tax | -625 | -2.089 | 38 | 1 | -80 | 5 | -475 |
| Tax | -135 | -451 | 11 | 2 | -14 | 3 | 586 |
| Net profit | -489 | -1.638 | 27 | -0 | -66 | 2 | -1.061 |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Total assets | 14.141 | 19.398 | 23.389 | 27.643 | 26.248 | 24.907 | 28.455 |
| Equity | 561 | -1.077 | -1.050 | -1.051 | -1.116 | -1.114 | 1.825 |
| Long-term debt | 1.900 | 4.712 | 4.527 | 4.423 | 4.405 | 4.095 | 13.146 |
| Short-term debt | 11.680 | 15.763 | 19.913 | 24.271 | 22.959 | 21.926 | 13.484 |
| Total debt | 13.580 | 20.475 | 24.440 | 28.694 | 27.364 | 26.021 | 26.630 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PD Management | Management | 2018 | — | — |
PU Management | Management | 2025 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2018 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2018 | — | — | |
| Chairman | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Ditlev Nielsen | Management | 0 companies |
| Petra Ulrika Carnbäck | Management | 0 companies |
| Niels Ingemann Møller | Chairman | 0 companies |
| Lars Göran Carnbäck | Board of Directors | 0 companies |
| Søren Schøllhammer | Board of Directors | 0 companies |
| Carl Erik Skovgaard | Board of Directors | 0 companies |
| Filip Lars Olof Carnbäck | Chairman | 0 companies |