| Revenue | DKK 1,8M | +186% |
| EBITDA | DKK -171K | +80% |
| Net profit | DKK -594K | +51% |
| Total assets | DKK 1,1M | -49% |
| Equity | DKK -4,5M | -15% |
| Employees | 9 | — |
| Item | 2023 | 2024 | 2025 |
|---|---|---|---|
| Revenue | 315 | 614 | 1.754 |
| Staff expenses | -2.851 | -1.477 | -1.926 |
| EBITDA | -2.535 | -863 | -171 |
| Depreciation & amort. | -520 | -1.080 | -548 |
| EBIT | -3.055 | -1.944 | -719 |
| Net financials | 42 | -44 | -42 |
| Profit before tax | -3.013 | -1.988 | -762 |
| Tax | -327 | -764 | -168 |
| Net profit | -2.686 | -1.224 | -594 |
| Item | 2023 | 2024 | 2025 |
|---|---|---|---|
| Total assets | 3.879 | 2.246 | 1.137 |
| Equity | -2.646 | -3.870 | -4.464 |
| Long-term debt | 5.281 | 4.088 | 3.707 |
| Short-term debt | 1.244 | 2.027 | 1.894 |
| Total debt | 6.525 | 6.115 | 5.601 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SM Management | Management | 2022 | — | — |
PG Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
NK Management | Management | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
PH HOLDING RISSKOV ApS | Company | 100.0% | 100.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Sharif Marjan | Management | 0 companies |
| Peter Guldahl Hildebrandt | Chief Executive Officer | 0 companies |
| Nadia Karmil | Management | 0 companies |
| Oliver Hildebrandt | Board of Directors | 0 companies |
| Louise Juhl Hildebrandt | Board of Directors | 0 companies |