| Revenue | DKK 971K | +251% |
| EBITDA | DKK 971K | -56% |
| Net profit | DKK 1,3M | -61% |
| Total assets | DKK 44,9M | -16% |
| Equity | DKK 37,1M | -13% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.655 | 1.638 | 1.625 | 1.700 | 1.706 | 195 | -191 | 661 | 228 | 317 | 884 | 277 | 971 |
| Staff expenses | -70 | -70 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 391 | 350 | -2.104 | 2.020 | 2.422 | 713 | 888 | 2.251 | 228 | 317 | 1.109 | 2.222 | 971 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -130 |
| EBIT | 391 | 350 | -2.104 | 2.020 | 2.422 | 713 | 888 | 2.251 | 228 | 317 | 1.109 | 2.222 | 841 |
| Net financials | 1.912 | 1.183 | 2.260 | 1.268 | -419 | 2.276 | -212 | -213 | 1.107 | 3.880 | 1.633 | 1.590 | 684 |
| Profit before tax | 2.303 | 1.534 | 156 | 3.288 | 2.003 | 2.989 | 677 | 2.037 | 1.335 | 4.197 | 2.742 | 3.811 | 1.525 |
| Tax | 261 | 178 | -347 | 473 | 627 | 362 | 159 | 539 | 114 | 227 | 240 | 459 | 218 |
| Net profit | 2.042 | 1.356 | 503 | 2.815 | 1.375 | 2.627 | 518 | 1.498 | 1.221 | 3.969 | 2.503 | 3.352 | 1.307 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 40.756 | 41.779 | 35.968 | 38.647 | 40.001 | 42.824 | 42.978 | 44.555 | 45.249 | 48.900 | 50.836 | 53.485 | 44.901 |
| Equity | 26.344 | 27.700 | 22.709 | 25.524 | 26.900 | 29.527 | 30.045 | 31.543 | 32.763 | 36.733 | 39.235 | 42.587 | 37.068 |
| Long-term debt | 13.343 | 12.475 | 12.284 | 11.906 | 11.277 | 11.191 | 10.838 | 10.411 | 9.977 | 9.121 | 8.237 | 7.509 | 6.768 |
| Short-term debt | 860 | 1.392 | 974 | 968 | 962 | 908 | 739 | 798 | 700 | 1.232 | 1.492 | 1.085 | 1.066 |
| Total debt | 14.203 | 13.868 | 13.258 | 12.874 | 12.240 | 12.099 | 11.577 | 11.208 | 10.677 | 10.353 | 9.729 | 8.594 | 7.833 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Audit | Audit | 1994 | — | — |
PE | Founder | 1994 | — | — |
GM Management | Management | 2005 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2004 | — | — | |
| Board of Directors | 1994 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
PMC FINANS ApS | Company | 25.0% | 25.0% | 2014 |
| Individual | 25.0% | 25.0% | 2003 | |
| Individual | 25.0% | 25.0% | 2003 | |
| Individual | 25.0% | 25.0% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| Mogens Stern | Audit | 0 companies |
| Peter Eiler Poul Christiansen | Founder | 0 companies |
| Grethe Marianne Christiansen | Management | 0 companies |
| Jeppeh Clarck Lykkell | Board of Directors | 0 companies |
| Anker Rasmussen | Board of Directors | 0 companies |