| Revenue | DKK 318,4M | +209% |
| EBITDA | DKK 33,1M | +768% |
| Net profit | DKK 17M | +222% |
| Total assets | DKK 213,8M | -5% |
| Equity | DKK 123,3M | +119% |
| Employees | — | — |
| Item | 2022 | 2023 | 2024 |
|---|---|---|---|
| Revenue | 6.968 | 102.939 | 318.419 |
| Staff expenses | -0 | -0 | -0 |
| EBITDA | -4.704 | -4.952 | 33.090 |
| Depreciation & amort. | -0 | -4.319 | -7.405 |
| EBIT | -4.704 | -9.271 | 25.685 |
| Net financials | -44 | -8.191 | -1.804 |
| Profit before tax | -4.748 | -17.462 | 23.880 |
| Tax | -1.045 | -3.538 | 6.918 |
| Net profit | -3.704 | -13.924 | 16.962 |
| Item | 2022 | 2023 | 2024 |
|---|---|---|---|
| Total assets | 5.112 | 224.650 | 213.812 |
| Equity | 296 | 56.372 | 123.334 |
| Long-term debt | 0 | 18.660 | 0 |
| Short-term debt | 4.816 | 134.956 | 74.600 |
| Total debt | 4.816 | 134.956 | 74.600 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PF Management | Management | 2022 | — | — |
PF Management | Management | 2022 | — | — |
BK Management | Management | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2022 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SCANDINAVIAN TOBACCO GROUP A/S | Company | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Pär Felix Olof Johansson Andrys | Management | 0 companies |
| Pär Felix Olof Johansson Andrys | Management | 0 companies |
| Bent Kemplar | Management | 0 companies |
| Morten Østergård Guldager | Board of Directors | 0 companies |
| Régis Guy Broersma | Chairman | 0 companies |
| Mette Luise Valentin | Board of Directors | 0 companies |
| Christina Bruun Geertsen | Board of Directors | 0 companies |
| Jeppe Buskov | Chairman | 0 companies |
| Marianne Rørslev Bock | Board of Directors | 0 companies |