| Revenue | DKK 7,5M | +52% |
| EBITDA | DKK 3,6M | +231% |
| Net profit | DKK 2,2M | +4878% |
| Total assets | DKK 7,7M | +65% |
| Equity | DKK 4,5M | +50% |
| Employees | 6 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 964 | 4.030 | 5.925 | 4.920 | 7.493 |
| Staff expenses | -374 | -2.289 | -3.264 | -3.831 | -3.878 |
| EBITDA | 590 | 1.742 | 2.661 | 1.085 | 3.593 |
| Depreciation & amort. | -39 | -244 | -912 | -971 | -722 |
| EBIT | 551 | 1.498 | 1.749 | 114 | 2.871 |
| Net financials | -6 | -27 | -22 | -49 | -35 |
| Profit before tax | 545 | 1.471 | 1.727 | 65 | 2.836 |
| Tax | 123 | 323 | 387 | 21 | 632 |
| Net profit | 422 | 1.147 | 1.340 | 44 | 2.204 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 1.848 | 2.972 | 4.887 | 4.662 | 7.682 |
| Equity | 482 | 1.630 | 2.969 | 3.014 | 4.518 |
| Long-term debt | 0 | 191 | 0 | 0 | 0 |
| Short-term debt | 1.276 | 928 | 1.308 | 1.178 | 2.061 |
| Total debt | 1.276 | 1.120 | 1.308 | 1.178 | 2.061 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
PA Management | Management | 2024 |
| Former (1) | ||
FK Management | Management | 2020 – 2024 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
| Board of Directors | 2020 – 2024 | |
| Board of Directors | 2020 – 2024 | |
| Board of Directors | 2023 – 2024 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 50–66.65% | 2024 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Aagaard Fisker | Management | 0 companies |
| Frank Kevin Haurits Nielsen | Management | 0 companies |
| Torben Haurits Nielsen | Board of Directors | 0 companies |
| Michael Haurits Nielsen | Board of Directors | 0 companies |
| Tom Johannes Ebbesen | Board of Directors | 0 companies |