| Revenue | DKK 3,5M | -2% |
| EBITDA | DKK 503K | -44% |
| Net profit | DKK -63K | -123% |
| Total assets | DKK 11,1M | -3% |
| Equity | DKK 7,1M | -1% |
| Employees | — | — |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Revenue | 179 | 4.331 | 4.483 | 4.016 | 3.601 | 3.532 |
| Staff expenses | -1.371 | -2.759 | -3.513 | -2.974 | -2.701 | -3.028 |
| EBITDA | -1.192 | 1.572 | 970 | 1.042 | 900 | 503 |
| Depreciation & amort. | -33 | -401 | -415 | -421 | -431 | -442 |
| EBIT | -1.225 | 1.171 | 555 | 621 | 468 | 62 |
| Net financials | -4 | -12 | 15 | -342 | -105 | -146 |
| Profit before tax | -1.229 | 1.159 | 570 | 279 | 363 | -84 |
| Tax | -385 | 308 | 151 | 50 | 91 | -21 |
| Net profit | -843 | 851 | 419 | 229 | 272 | -63 |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Total assets | 13.936 | 12.915 | 12.141 | 11.812 | 11.522 | 11.136 |
| Equity | 5.362 | 6.214 | 6.633 | 6.862 | 7.135 | 7.072 |
| Long-term debt | 2.971 | 4.966 | 3.909 | 3.532 | 3.014 | 2.427 |
| Short-term debt | 2.132 | 1.455 | 1.167 | 936 | 801 | 1.086 |
| Total debt | 5.103 | 6.421 | 5.076 | 4.468 | 3.815 | 3.513 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PM | Founder | 2010 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2010 | |
| Individual | 25.0% | 25.0% | 2023 | |
| Individual | 25.0% | 25.0% | 2010 | |
| Individual | 25.0% | 25.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Poul Motzfeldt Gerhardt Frederiksen | Founder | 0 companies |