| Revenue | DKK 32M | +93% |
| EBITDA | DKK 22,5M | +116% |
| Net profit | DKK 11,8M | +154% |
| Total assets | DKK 155M | +7% |
| Equity | DKK 22,4M | +109% |
| Employees | 23 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Revenue | 5.050 | 9.248 | 13.712 | 10.656 | 16.613 | 32.032 |
| Staff expenses | -2.859 | -5.149 | -5.950 | -6.775 | -6.163 | -9.226 |
| EBITDA | 2.186 | 4.099 | 7.756 | 3.804 | 10.414 | 22.489 |
| Depreciation & amort. | -699 | -1.234 | -2.327 | -3.030 | -3.211 | -4.046 |
| EBIT | 1.487 | 2.865 | 5.429 | 774 | 7.202 | 18.443 |
| Net financials | -754 | -864 | -1.168 | -274 | -1.276 | -3.933 |
| Profit before tax | 733 | 2.000 | 4.261 | 499 | 5.926 | 14.509 |
| Tax | 70 | 106 | 797 | 150 | 1.272 | 2.677 |
| Net profit | 664 | 1.895 | 3.464 | 349 | 4.654 | 11.832 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Total assets | 54.869 | 55.790 | 82.126 | 98.854 | 144.403 | 155.049 |
| Equity | 704 | 2.599 | 5.727 | 6.076 | 10.702 | 22.377 |
| Long-term debt | 50.483 | 49.395 | 67.393 | 83.386 | 86.093 | 119.923 |
| Short-term debt | 3.612 | 3.621 | 7.698 | 7.933 | 44.878 | 8.058 |
| Total debt | 54.096 | 53.016 | 75.091 | 91.319 | 130.971 | 127.981 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PR Management | Management | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Røddinglund Holding ApS | Company | 50.0% | 50.0% | 2025 |
A.B. Bojsen Holding ApS | Company | 20.0% | 20.0% | 2025 |
Magnus Nickelsen Holding ApS | Company | 20.0% | 20.0% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Peder Riis Nickelsen | Management | 0 companies |
| Anders Bull Bojsen | Board of Directors | 0 companies |
| Magnus Slumstrup Nickelsen | Board of Directors | 0 companies |
| Torben Bang | Board of Directors | 0 companies |
| Sejer Pedersen | Board of Directors | 0 companies |