| Revenue | DKK 317,7M | +24% |
| EBITDA | DKK 27,6M | +31% |
| Net profit | DKK 15,3M | +53% |
| Total assets | DKK 154,9M | +20% |
| Equity | DKK 35,6M | +26% |
| Employees | 146 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 107.339 | 141.733 | 159.738 | 160.664 | 196.343 | 207.962 | 171.714 | 194.743 | 212.646 | 228.893 | 257.165 | 317.666 |
| Staff expenses | -3.052 | -4.748 | -4.772 | -4.847 | -4.372 | -43.592 | -45.244 | -49.714 | -52.766 | -56.206 | -61.871 | -70.642 |
| EBITDA | 7.887 | 10.325 | 7.119 | 6.988 | 12.177 | 15.624 | 19.762 | 21.430 | 26.735 | 23.310 | 21.064 | 27.574 |
| Depreciation & amort. | -3.455 | -4.201 | -4.807 | -5.585 | -5.419 | -5.500 | -5.503 | -5.387 | -5.347 | -5.441 | -6.417 | -7.676 |
| EBIT | 4.431 | 6.124 | 2.312 | 1.403 | 6.757 | 10.124 | 14.259 | 16.043 | 21.388 | 17.869 | 14.647 | 19.898 |
| Net financials | -513 | -580 | -752 | -1.086 | -1.009 | -937 | -993 | -1.006 | -1.389 | -404 | -1.810 | 5 |
| Profit before tax | 3.918 | 5.416 | 1.497 | 289 | 5.749 | 9.186 | 13.266 | 15.037 | 19.999 | 17.465 | 12.837 | 19.903 |
| Tax | 718 | 1.061 | 4 | 98 | 1.270 | 2.092 | 2.937 | 3.718 | 4.409 | 3.852 | 2.837 | 4.574 |
| Net profit | 3.200 | 4.355 | 1.493 | 192 | 4.478 | 7.095 | 10.329 | 11.319 | 15.590 | 13.613 | 10.000 | 15.329 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 54.206 | 65.531 | 79.191 | 62.335 | 70.425 | 73.846 | 76.084 | 85.246 | 127.766 | 123.480 | 128.876 | 154.856 |
| Equity | 21.949 | 23.307 | 16.908 | 11.312 | 15.970 | 20.964 | 25.293 | 27.612 | 33.202 | 30.815 | 28.315 | 35.644 |
| Long-term debt | 7.259 | 8.705 | 8.403 | 9.142 | 9.531 | 8.290 | 8.271 | 7.555 | 9.152 | 8.185 | 10.145 | 12.050 |
| Short-term debt | 18.753 | 26.719 | 47.044 | 34.931 | 36.653 | 34.493 | 33.916 | 38.622 | 77.247 | 73.717 | 76.816 | 93.108 |
| Total debt | 26.012 | 35.424 | 55.447 | 44.072 | 46.184 | 42.783 | 42.187 | 46.176 | 86.399 | 81.902 | 86.961 | 105.158 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PM Founder | Founder | 1996 | — | — |
MG Management | Management | 2025 | — | — |
SJ Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
RK Chief Executive Officer | Chief Executive Officer | 2026 | — | — |
KG Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
OP Audit | Audit | 1996 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1996 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 2026 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2004 | — | — | |
| Chairman | 2004 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2002 | — | — | |
| Chairman | 2009 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 1996 | — | — | |
| Chairman | 2025 | — | — | |
| Board of Directors | 2026 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ARMORICA DANMARK ApS | Company | 100.0% | 100.0% | 2020 |
SP HOLDING UBBY ApS | Company | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Per Malmos | Founder | 0 companies |
| Michael Gøthche | Management | 0 companies |
| Søren Jeppe Hansen | Chief Executive Officer | 0 companies |
| Rasmus Karkov | Chief Executive Officer | 0 companies |
| Kim Gille Thinggaard | Chief Executive Officer | 0 companies |
| Ole Peter Nielsen | Audit | 0 companies |
| Poul Ejvind Malmos | Board of Directors | 0 companies |
| Hervé Lancon | Chairman | 0 companies |
| Carsten Ullits Olesen | Board of Directors | 0 companies |
| Holger Randrup Hansen | Board of Directors | 0 companies |
| Jacob Regner Glad | Board of Directors | 0 companies |
| Jørgen Petersen | Chairman | 0 companies |
| Morten Hansen | Board of Directors | 0 companies |
| Bjarne Lyngsø | Board of Directors | 0 companies |
| Keld Harbo | Board of Directors | 0 companies |
| Jens Holmegaard | Board of Directors | 0 companies |
| Bent Kock Nielsen | Chairman | 0 companies |
| Leif Ole Lund-Andersen | Board of Directors | 0 companies |
| Lars Jørgen Larsen | Board of Directors | 0 companies |
| Lars Møller Hansen | Chairman | 0 companies |
| Marc Gullhem Venier | Board of Directors | 0 companies |