| Revenue | DKK 7,8M | +2% |
| EBITDA | DKK 340K | -46% |
| Net profit | DKK 25K | -93% |
| Total assets | DKK 4,4M | +30% |
| Equity | DKK 624K | -19% |
| Employees | 16 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 9.671 | 9.194 | 5.476 | 7.582 | 7.766 |
| Staff expenses | -10.632 | -8.631 | -8.778 | -6.953 | -7.427 |
| EBITDA | -961 | 564 | -3.302 | 629 | 340 |
| Depreciation & amort. | -361 | -304 | -162 | -80 | -164 |
| EBIT | -1.323 | 260 | -3.464 | 549 | 176 |
| Net financials | -65 | -166 | -267 | -89 | -144 |
| Profit before tax | -1.387 | 94 | -3.731 | 460 | 32 |
| Tax | -305 | 45 | -783 | 113 | 7 |
| Net profit | -1.083 | 49 | -2.948 | 347 | 25 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 7.625 | 5.757 | 7.504 | 3.379 | 4.390 |
| Equity | -675 | -626 | 426 | 773 | 624 |
| Long-term debt | 1.795 | 1.563 | 804 | 1.193 | 1.248 |
| Short-term debt | 6.271 | 4.821 | 6.275 | 1.412 | 2.473 |
| Total debt | 8.067 | 6.383 | 7.079 | 2.606 | 3.721 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
PF Management | Management | 2023 |
| Former (1) | ||
MH Management | Management | 2019 – 2023 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
| Board of Directors | 2019 | |
| Board of Directors | 2023 | |
| Chairman | 2023 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Herskind Andersen | Management | 0 companies |
| Peter Følbæk Nielsen | Management | 0 companies |
| Jesper Følbæk Nielsen | Board of Directors | 0 companies |
| Claus Løvgreen | Board of Directors | 0 companies |
| Henrik Hübner | Chairman | 0 companies |