| Revenue | DKK 4M | -21% |
| EBITDA | DKK 277K | -76% |
| Net profit | DKK 187K | -79% |
| Total assets | DKK 11,4M | -2% |
| Equity | DKK 8,3M | -1% |
| Employees | 11 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 5.401 | 6.121 | 5.620 | 5.097 | 4.024 |
| Staff expenses | -3.324 | -3.550 | -3.629 | -3.946 | -3.747 |
| EBITDA | 2.076 | 2.571 | 1.990 | 1.151 | 277 |
| Depreciation & amort. | -36 | -6 | -8 | -14 | -86 |
| EBIT | 2.040 | 2.565 | 1.982 | 1.137 | 191 |
| Net financials | -48 | -49 | -1 | 26 | 50 |
| Profit before tax | 1.992 | 2.516 | 1.981 | 1.163 | 241 |
| Tax | 462 | 559 | 443 | 257 | 54 |
| Net profit | 1.530 | 1.957 | 1.538 | 906 | 187 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 10.213 | 9.970 | 11.980 | 11.642 | 11.433 |
| Equity | 4.992 | 6.949 | 7.987 | 8.393 | 8.330 |
| Long-term debt | 0 | 609 | 477 | 259 | 46 |
| Short-term debt | 5.205 | 2.412 | 3.517 | 2.990 | 3.056 |
| Total debt | 5.205 | 3.022 | 3.993 | 3.249 | 3.102 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
PM Management | Management | 2013 |
JC Audit | Audit | 1999 |
PE | Founder | 1987 |
| Former (5) | ||
PF Management | Management | 1987 – 1990 |
ET | Audit | 1987 – 1988 |
KG Management | Management | 1987 – 2013 |
MR Audit | Audit | 1998 – 1999 |
KS Audit | Audit | 1987 – 1988 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Chairman | 2013 | |
| Board of Directors | 2013 | |
| Former (12) | ||
| Chairman | 1987 – 2013 | |
| Board of Directors | 1987 – 1987 | |
| Board of Directors | 1987 – 1999 | |
| Board of Directors | 1987 – 1990 | |
| Board of Directors | 2008 – 2013 | |
| Board of Directors | 1987 – 1988 | |
| Board of Directors | 1987 – 1998 | |
| Board of Directors | 2008 – 2013 | |
| Board of Directors | 1987 – 1995 | |
| Board of Directors | 1999 – 2013 | |
| Chairman | 1987 – 1987 | |
| Board of Directors | 1987 – 1990 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Preben Funder | Management | 0 companies |
| Peter Mollerup | Management | 0 companies |
| Erik Tronborg Andersen | Audit | 0 companies |
| Kim Gaedt | Management | 0 companies |
| Jan Christensen | Audit | 0 companies |
| MULTI REVISION | Audit | 0 companies |
| Per Emil Hasselbalch Stakemann | Founder | 0 companies |
| Kristian Siversleth | Audit | 0 companies |
| Henrik Bjørn Oehlenschlæger | Chairman | 0 companies |
| Ulf Svejgaard Poulsen | Board of Directors | 0 companies |
| Peder Fisker Knudsen | Board of Directors | 0 companies |
| Nils Kai Christensen | Board of Directors | 0 companies |
| Bettina Lykke Jakobsen | Board of Directors | 0 companies |
| Horst Ewald Donnerstag | Board of Directors | 0 companies |
| Niels Martin Schreiner Andersen | Board of Directors | 0 companies |
| Karina Stella Gaedt Irgens | Board of Directors | 0 companies |
| Erik Steiner | Board of Directors | 0 companies |
| Benny Mollerup Jensen | Chairman | 0 companies |
| Gitte Damsgaard Gaedt | Board of Directors | 0 companies |
| Susanne Saul Stakemann | Chairman | 0 companies |
| Ejvind Funch | Board of Directors | 0 companies |
| John Mollerup Jensen | Board of Directors | 0 companies |