| Revenue | DKK 5,7M | +20% |
| EBITDA | DKK 1,4M | +26% |
| Net profit | DKK 1,2M | +36% |
| Total assets | DKK 14,3M | -16% |
| Equity | DKK 5,3M | +18% |
| Employees | 3 | — |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Revenue | 24.476 | 3.486 | 6.025 | 6.816 | 4.912 | 4.801 | 5.746 |
| Staff expenses | -1.204 | -3.016 | -4.180 | -4.420 | -3.801 | -3.672 | -4.326 |
| EBITDA | 99 | 469 | 1.845 | 2.396 | 1.112 | 1.129 | 1.420 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 99 | 469 | 1.845 | 2.396 | 1.112 | 1.129 | 1.420 |
| Net financials | 2 | 11 | -15 | 14 | 27 | 16 | 136 |
| Profit before tax | 100 | 480 | 1.830 | 2.410 | 1.138 | 1.146 | 1.555 |
| Tax | 23 | 114 | 395 | 531 | 255 | 252 | 345 |
| Net profit | 78 | 366 | 1.435 | 1.879 | 883 | 893 | 1.211 |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Total assets | 8.507 | 9.751 | 12.399 | 11.799 | 13.791 | 16.972 | 14.336 |
| Equity | 578 | 943 | 2.378 | 3.257 | 3.641 | 4.534 | 5.345 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 1.754 | 1.691 |
| Short-term debt | 7.929 | 8.808 | 10.021 | 8.542 | 7.408 | 10.684 | 7.301 |
| Total debt | 7.929 | 8.808 | 10.021 | 8.542 | 7.408 | 12.438 | 8.992 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PB Management | Management | 2019 | — | — |
OR Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2022 | — | — | |
| Chairman | 2019 | — | — | |
| Board of Directors | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Share Finance ApS | Company | 50.0% | 50.0% | 2020 |
| Individual | 25.0% | 25.0% | 2019 | |
Casimi ApS | Company | 20.0% | 20.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Peder Bjerregaard | Management | 0 companies |
| Ole Rud Håkansson | Chief Executive Officer | 0 companies |
| Lisbeth Vangaa | Board of Directors | 0 companies |
| Christian Gårdsmoen | Chairman | 0 companies |
| Åsa Korsheden | Board of Directors | 0 companies |