| Revenue | DKK 9,4M | -5% |
| EBITDA | DKK 5M | -14% |
| Net profit | DKK 3,1M | -19% |
| Total assets | DKK 20,5M | -1% |
| Equity | DKK 6,2M | +10% |
| Employees | 6 | — |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Revenue | 50 | 101 | -595 | 6.709 | 8.226 | 9.863 | 9.402 |
| Staff expenses | -113 | -725 | -1.230 | -2.487 | -3.322 | -4.050 | -4.416 |
| EBITDA | -62 | -624 | -1.825 | 4.222 | 4.904 | 5.813 | 4.986 |
| Depreciation & amort. | -28 | -33 | -36 | -39 | -39 | -24 | -19 |
| EBIT | -91 | -657 | -1.861 | 4.182 | 4.865 | 5.789 | 4.968 |
| Net financials | -55 | -49 | -100 | -487 | -768 | -910 | -1.035 |
| Profit before tax | -146 | -706 | -1.960 | 3.695 | 4.096 | 4.878 | 3.933 |
| Tax | -20 | -138 | -406 | 496 | 931 | 1.082 | 875 |
| Net profit | -126 | -568 | -1.554 | 3.199 | 3.165 | 3.797 | 3.057 |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Total assets | 1.857 | 1.883 | 3.961 | 14.324 | 20.318 | 20.765 | 20.542 |
| Equity | -76 | -644 | -2.199 | 1.051 | 3.816 | 5.613 | 6.170 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.933 | 2.528 | 6.160 | 13.273 | 16.501 | 15.152 | 14.372 |
| Total debt | 1.933 | 2.528 | 6.160 | 13.273 | 16.501 | 15.152 | 14.372 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PL Management | Management | 2018 | — | — |
SL Management | Management | 2022 | — | — |
AP Management | Management | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Frommerne ApS | Company | 50.0% | 50.0% | 2022 |
Kemkos Holding ApS | Company | 25.0% | 25.0% | 2022 |
Kemigo Holding ApS | Company | 15.0% | 15.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Lauenborg From | Management | 0 companies |
| Steen Lykke Hansen | Management | 0 companies |
| Anne Pi Opala | Management | 0 companies |
| Helle From | Chairman | 0 companies |