| Revenue | DKK 84K | +1% |
| EBITDA | DKK 84K | +1% |
| Net profit | DKK 4,4M | +65% |
| Total assets | DKK 16,9M | +29% |
| Equity | DKK 13,8M | +37% |
| Employees | 0 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -8 | -9 | -10 | -10 | -6 | -8 | -9 | 28 | 74 | 75 | -22 | 48 | 84 | 84 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -8 | -9 | -10 | -10 | -6 | -8 | -9 | -1 | 12 | 75 | -22 | 48 | 84 | 84 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -5 | -10 | -24 | -49 | -64 | -76 | -77 |
| EBIT | -8 | -9 | -10 | -10 | -6 | -8 | -9 | -6 | 2 | 52 | -71 | -16 | 8 | 8 |
| Net financials | -177 | -403 | -266 | -436 | 20 | 458 | 778 | 575 | 766 | 927 | 2.413 | 1.940 | 2.661 | 4.415 |
| Profit before tax | -185 | -412 | -276 | -446 | 14 | 450 | 769 | 569 | 769 | 979 | 2.342 | 1.924 | 2.669 | 4.422 |
| Tax | -1 | -0 | -0 | -0 | -0 | -0 | -11 | -3 | -2 | 1 | -31 | -30 | -30 | -21 |
| Net profit | -183 | -412 | -276 | -446 | 14 | 450 | 780 | 572 | 771 | 978 | 2.373 | 1.954 | 2.699 | 4.443 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.947 | 2.535 | 2.260 | 1.814 | 1.825 | 2.275 | 3.101 | 4.037 | 5.846 | 5.984 | 9.128 | 11.083 | 13.096 | 16.890 |
| Equity | 2.940 | 2.529 | 2.253 | 1.807 | 1.821 | 2.271 | 3.051 | 3.448 | 4.020 | 4.648 | 6.670 | 8.374 | 10.088 | 13.781 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.126 | 775 | 620 | 1.018 | 0 | 0 |
| Short-term debt | 6 | 6 | 7 | 7 | 4 | 4 | 49 | 588 | 698 | 561 | 1.837 | 1.691 | 3.007 | 3.109 |
| Total debt | 6 | 6 | 7 | 7 | 4 | 4 | 49 | 588 | 1.824 | 1.336 | 2.457 | 2.709 | 3.007 | 3.109 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PM Founder | Founder | 1987 | — | — |
IK Founder | Founder | 1987 | — | — |
PK Founder | Founder | 1987 | — | — |
EH | Audit | 1987 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1987 | — | — | |
| Board of Directors | 1987 | — | — | |
| Board of Directors | 2019 | — | — | |
| Chairman | 2009 | — | — | |
| Board of Directors | 1987 | — | — | |
| Chairman | 1987 | — | — | |
| Board of Directors | 1987 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 25.0% | 50.0% | 2025 | |
| Individual | 25.0% | 15.0% | 2025 | |
| Individual | 25.0% | 15.0% | 2025 | |
| Individual | 10.0% | 15.0% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Marius Thuemann Madsen | Founder | 0 companies |
| Ib Kristensen | Founder | 0 companies |
| Poul Kristian Hansen | Founder | 0 companies |
| Erik Holm Christensen | Audit | 0 companies |
| Lisbet Niegel | Board of Directors | 0 companies |
| Anna Margit Hansen | Board of Directors | 0 companies |
| Franz Josef Zitz | Board of Directors | 0 companies |
| Hans Laurits Johansen | Chairman | 0 companies |
| Per Bjørn | Board of Directors | 0 companies |
| Frits Niegel | Chairman | 0 companies |
| Inger Juul Hansen | Board of Directors | 0 companies |