| Revenue | DKK -631K | +17% |
| EBITDA | DKK -631K | -17% |
| Net profit | DKK -837K | -189% |
| Total assets | DKK 17,4M | -29% |
| Equity | DKK 2,1M | -28% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 587 | 616 | 595 | 601 | 206 | 428 | 436 | 605 | 264 | 32 | 623 | 578 | -537 | -631 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 587 | 616 | 595 | 601 | 206 | 428 | 436 | 605 | 264 | 32 | 623 | 578 | -537 | -631 |
| Depreciation & amort. | -170 | -170 | -170 | -170 | -113 | -213 | -213 | -213 | -170 | -73 | -140 | -141 | -192 | -201 |
| EBIT | 417 | 447 | 425 | 431 | 93 | 215 | 222 | 392 | 94 | -41 | 483 | 437 | -729 | -832 |
| Net financials | 166 | 169 | 204 | 214 | 182 | 12 | -88 | 99 | 196 | 403 | 1.188 | -5.459 | 1.097 | -105 |
| Profit before tax | 584 | 616 | 630 | 645 | 276 | 227 | 134 | 491 | 291 | 362 | 1.670 | -5.022 | 369 | -937 |
| Tax | 146 | 154 | 93 | 154 | 67 | 50 | 48 | 92 | 31 | 11 | 108 | -408 | -576 | -100 |
| Net profit | 438 | 462 | 536 | 491 | 208 | 177 | 86 | 399 | 260 | 351 | 1.563 | -4.614 | 945 | -837 |
| Item | 2012 | 2013 | 2014 | 2015 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 9.046 | 8.621 | 8.493 | 8.546 | 7.375 | 10.460 | 13.056 | 13.475 | 10.480 | 14.926 | 18.160 | 21.014 | 24.622 | 17.440 |
| Equity | 3.426 | 3.695 | 4.034 | 3.526 | 2.734 | 2.911 | 4.078 | 4.435 | 4.283 | 4.597 | 6.301 | 2.020 | 2.964 | 2.128 |
| Long-term debt | 3.789 | 3.462 | 3.141 | 2.826 | 2.593 | 3.984 | 3.594 | 1.634 | 1.324 | 2.968 | 2.510 | 14.082 | 14.961 | 14.267 |
| Short-term debt | 1.247 | 917 | 867 | 1.776 | 1.650 | 3.188 | 5.029 | 7.105 | 4.604 | 7.082 | 9.068 | 1.942 | 3.297 | 1.045 |
| Total debt | 5.036 | 4.379 | 4.008 | 4.603 | 4.243 | 7.172 | 8.624 | 8.739 | 5.928 | 10.050 | 11.579 | 16.024 | 18.257 | 15.312 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BM Founder | Founder | 1995 | — | — |
HK Founder | Founder | 1995 | — | — |
PM Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1998 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 1998 | — | — | |
| Chairman | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
PMLPRO Holding ApS | Company | 33.3% | 33.3% | 2018 |
LORENTZEN ApS | Company | 33.3% | 33.3% | 2018 |
MAIGAARD, RANDERS ApS | Company | 33.3% | 33.3% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Bent Maigaard Nielsen | Founder | 0 companies |
| Helge Kvottrup Lorentzen | Founder | 0 companies |
| Peter Møller Lassen | Chief Executive Officer | 0 companies |
| Heinz Kvottrup Lorentzen | Board of Directors | 0 companies |
| Svend Aage Jensen | Board of Directors | 0 companies |
| Jens Christian Lauridsen | Board of Directors | 0 companies |
| Michael Maigaard Nielsen | Chairman | 0 companies |