| Revenue | DKK 360K | +55% |
| EBITDA | DKK -15K | -153% |
| Net profit | DKK -16K | -169% |
| Total assets | DKK 29K | -8% |
| Equity | DKK -72K | -29% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 141 | 277 | 230 | 367 | 319 | 336 | 356 | 367 | 343 | 392 | 253 | 264 | 233 | 360 |
| Staff expenses | -137 | -306 | -278 | -305 | -298 | -290 | -351 | -329 | -311 | -338 | -311 | -343 | -204 | -375 |
| EBITDA | 4 | -29 | -48 | 62 | 21 | 46 | 4 | 38 | 32 | 54 | -58 | -80 | 29 | -15 |
| Depreciation & amort. | -0 | -0 | -7 | -7 | -17 | -17 | -17 | -10 | -10 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 4 | -29 | -55 | 55 | 4 | 29 | -12 | 28 | 22 | 54 | -58 | -80 | 29 | -15 |
| Net financials | 9 | 9 | -155 | -2 | -7 | 3 | 1 | 5 | 1 | -2 | -4 | -4 | -5 | -1 |
| Profit before tax | 13 | -20 | -210 | 53 | -2 | 32 | -12 | 33 | 23 | 51 | -62 | -84 | 24 | -16 |
| Tax | 4 | -0 | -0 | -0 | 0 | 8 | -1 | 8 | 6 | 13 | -0 | -0 | -0 | -0 |
| Net profit | 9 | -20 | -210 | 53 | -3 | 24 | -11 | 26 | 17 | 39 | -62 | -84 | 24 | -16 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 178 | 194 | 34 | 26 | 90 | 119 | 70 | 142 | 139 | 130 | 85 | 47 | 32 | 29 |
| Equity | 152 | 132 | -78 | -26 | -28 | -5 | -15 | 10 | 27 | 66 | 4 | -80 | -56 | -72 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 26 | 63 | 112 | 52 | 118 | 123 | 86 | 132 | 112 | 65 | 81 | 127 | 88 | 102 |
| Total debt | 26 | 63 | 112 | 52 | 118 | 123 | 86 | 132 | 112 | 65 | 81 | 127 | 88 | 102 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PM Management | Management | 2003 | — | — |
JE Audit | Audit | 2010 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Preben Mortensen Vinther | Management | 0 companies |
| Jan Ekmann Hørsel | Audit | 0 companies |