| Revenue | DKK 1,6M | -18% |
| EBITDA | DKK 244K | -51% |
| Net profit | DKK 90K | -73% |
| Total assets | DKK 1,8M | +27% |
| Equity | DKK 302K | -35% |
| Employees | 5 | — |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Revenue | 306 | 1.259 | 1.569 | 1.737 | 1.654 | 1.905 | 1.569 |
| Staff expenses | -241 | -1.028 | -1.021 | -1.235 | -1.437 | -1.408 | -1.325 |
| EBITDA | 65 | 232 | 549 | 502 | 216 | 497 | 244 |
| Depreciation & amort. | -1 | -12 | -32 | -40 | -40 | -65 | -132 |
| EBIT | 64 | 220 | 517 | 462 | 176 | 432 | 112 |
| Net financials | 0 | -1 | -2 | -4 | -3 | 0 | 3 |
| Profit before tax | 64 | 219 | 514 | 459 | 173 | 432 | 115 |
| Tax | 15 | 48 | 113 | 101 | 38 | 95 | 26 |
| Net profit | 49 | 171 | 401 | 358 | 135 | 337 | 90 |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Total assets | 839 | 1.120 | 1.706 | 1.579 | 1.228 | 1.453 | 1.845 |
| Equity | 139 | 309 | 531 | 483 | 225 | 462 | 302 |
| Long-term debt | 8 | 48 | 107 | 92 | 29 | 57 | 50 |
| Short-term debt | 686 | 755 | 1.056 | 988 | 961 | 924 | 1.493 |
| Total debt | 694 | 803 | 1.163 | 1.080 | 990 | 981 | 1.543 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JP Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
MM Founder | Founder | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
JØRGEN PILGAARD HOLDING ApS | Company | 66.7% | 66.7% | 2023 |
HENRIK PILGAARD HOLDING ApS | Company | 33.3% | 33.3% | 2018 |
| Individual | 10.0% | 10.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Jørgen Pilgaard | Chief Executive Officer | 0 companies |
| Magnus Madsen | Founder | 0 companies |
| Henrik Pilgaard | Board of Directors | 0 companies |