| Revenue | DKK 14,4M | +94% |
| EBITDA | DKK 12,7M | +234% |
| Net profit | DKK 12,4M | +498% |
| Total assets | DKK 821K | -99% |
| Equity | DKK 198K | -93% |
| Employees | 8 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.909 | 4.414 | 7.355 | 7.241 | 7.168 | 7.702 | 8.021 | 8.006 | 7.375 | 7.419 | 14.362 |
| Staff expenses | -0 | -193 | -3.335 | -3.611 | -3.730 | -3.895 | -3.368 | -3.602 | -2.840 | -3.621 | -1.688 |
| EBITDA | 3.909 | 4.220 | 4.020 | 3.630 | 3.438 | 3.807 | 4.653 | 4.404 | 4.535 | 3.798 | 12.674 |
| Depreciation & amort. | -2.396 | -1.922 | -1.842 | -1.942 | -1.858 | -1.858 | -1.743 | -1.415 | -1.332 | -1.318 | -0 |
| EBIT | 1.514 | 2.298 | 2.179 | 1.687 | 1.580 | 1.949 | 2.910 | 2.989 | 3.203 | 2.479 | 12.674 |
| Net financials | -862 | -1.473 | -1.857 | -1.821 | -1.782 | -1.894 | -6.173 | -656 | -155 | -409 | -293 |
| Profit before tax | 651 | 825 | 322 | -134 | -202 | 55 | -3.263 | 2.332 | 3.048 | 2.070 | 12.381 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 651 | 825 | 322 | -134 | -202 | 55 | -3.263 | 2.332 | 3.048 | 2.070 | 12.381 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 45.250 | 42.135 | 40.467 | 39.686 | 38.355 | 35.490 | 34.005 | 32.453 | 53.601 | 93.324 | 821 |
| Equity | -11.621 | -8.978 | -10.422 | -9.721 | -9.842 | -8.866 | -4.633 | -2.301 | 747 | 2.817 | 198 |
| Long-term debt | 34.085 | 34.663 | 37.998 | 36.491 | 34.060 | 30.716 | 25.784 | 22.675 | 154 | 0 | 0 |
| Short-term debt | 22.786 | 16.449 | 12.892 | 12.916 | 14.137 | 13.641 | 12.854 | 12.079 | 52.700 | 90.507 | 622 |
| Total debt | 56.871 | 51.112 | 50.889 | 49.407 | 48.197 | 44.357 | 38.638 | 34.754 | 52.854 | 90.507 | 622 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
GE Unofficial title | Unofficial title | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OG | Board of Directors | 2011 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 10.0% | 10.0% | 1994 | |
| Individual | 10.0% | 10.0% | 1994 | |
| Individual | 10.0% | 10.0% | 1994 | |
| Individual | 10.0% | 10.0% | 1994 | |
| Individual | 10.0% | 10.0% | 1994 | |
| Individual | 10.0% | 10.0% | 1994 | |
| Individual | 10.0% | 10.0% | 1994 | |
PMHN AA ApS | Company | 10.0% | 10.0% | 2012 |
| Individual | 10.0% | 10.0% | 1994 | |
| Individual | 10.0% | 10.0% | 1994 |