| Revenue | DKK 9,2M | -1% |
| EBITDA | DKK -435K | +84% |
| Net profit | DKK -2,3M | +47% |
| Total assets | DKK 10M | -14% |
| Equity | DKK -7,5M | -20% |
| Employees | 16 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 18.126 | 14.971 | 12.738 | 9.250 | 9.190 |
| Staff expenses | -13.733 | -13.682 | -14.692 | -11.913 | -9.625 |
| EBITDA | 4.392 | 1.290 | -1.997 | -2.663 | -435 |
| Depreciation & amort. | -462 | -267 | -164 | -186 | -193 |
| EBIT | 3.930 | 1.023 | -2.160 | -2.850 | -628 |
| Net financials | -177 | -491 | -1.077 | -1.610 | -1.717 |
| Profit before tax | 3.754 | 532 | -3.237 | -4.460 | -2.344 |
| Tax | 458 | 111 | 231 | -0 | -0 |
| Net profit | 3.295 | 421 | -3.468 | -4.460 | -2.344 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 14.374 | 15.042 | 15.625 | 11.603 | 9.999 |
| Equity | 1.263 | 1.684 | -1.784 | -6.244 | -7.488 |
| Long-term debt | 1.910 | 1.782 | 1.662 | 1.551 | 1.504 |
| Short-term debt | 11.201 | 11.576 | 15.746 | 16.295 | 15.983 |
| Total debt | 13.112 | 13.358 | 17.408 | 17.846 | 17.487 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
PM Management | Management | 1999 |
MN | Founder | 1993 |
JS Management | Management | 2014 |
| Former (2) | ||
HC Audit | Audit | 1995 – 1999 |
CO Audit | Audit | 1993 – 1995 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Hans Christian Bayer | Audit | 0 companies |
| Peter Martinussen | Management | 0 companies |
| Marianne Nürnberg Martinussen | Founder | 0 companies |
| Jane Schmidt | Management | 0 companies |
| Carl Otto Delbanco | Audit | 0 companies |