| Revenue | DKK -4,7M | +341% |
| EBITDA | DKK -8M | -73% |
| Net profit | DKK -9,6M | -158% |
| Total assets | DKK 48,2M | -2% |
| Equity | DKK 35,5M | +1% |
| Employees | 4 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | -858 | -1.460 | 344 | -1.062 | -4.682 |
| Staff expenses | -0 | -0 | -1.387 | -3.569 | -3.338 |
| EBITDA | -858 | -1.460 | -1.044 | -4.631 | -8.019 |
| Depreciation & amort. | -0 | -0 | -64 | -81 | -4.523 |
| EBIT | -858 | -1.460 | -1.108 | -4.713 | -12.542 |
| Net financials | -215 | 22 | 254 | -708 | 148 |
| Profit before tax | -1.073 | -1.438 | -854 | -5.039 | -12.394 |
| Tax | -463 | -1.137 | -932 | -1.330 | -2.814 |
| Net profit | -610 | -300 | 78 | -3.708 | -9.580 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 11.098 | 26.321 | 37.705 | 49.110 | 48.155 |
| Equity | 9.210 | 22.225 | 28.042 | 35.072 | 35.472 |
| Long-term debt | 497 | 597 | 2.672 | 5.543 | 4.989 |
| Short-term debt | 864 | 1.441 | 3.336 | 3.955 | 4.376 |
| Total debt | 1.361 | 2.038 | 6.008 | 9.498 | 9.365 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PA Management | Management | 2019 | — | — |
CE Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2019 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Allan Simonsen | Management | 0 companies |
| Clas Egholm Dyrholm | Chief Executive Officer | 0 companies |
| Michael Kjær | Chairman | 0 companies |
| Peter Max | Board of Directors | 0 companies |
| Lars Bentsen Møller | Board of Directors | 0 companies |
| Peter Johansen | Board of Directors | 0 companies |
| Søren Jørgensen | Board of Directors | 0 companies |
| Søren Jonas Bruun | Board of Directors | 0 companies |