| Revenue | DKK 14,6M | +1% |
| EBITDA | DKK 3,9M | +31% |
| Net profit | DKK 2,9M | +33% |
| Total assets | DKK 13,2M | -30% |
| Equity | DKK 6,5M | +41% |
| Employees | 14 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 7.442 | 5.936 | 5.663 | 6.963 | 8.875 | 8.770 | 9.238 | 8.690 | 8.441 | 9.246 | 12.660 | 14.399 | 14.595 |
| Staff expenses | -7.015 | -5.609 | -5.347 | -6.703 | -8.769 | -8.694 | -9.188 | -8.611 | -8.400 | -9.171 | -9.585 | -11.441 | -10.732 |
| EBITDA | 428 | 327 | 316 | 260 | 105 | 76 | 51 | 79 | 41 | 76 | 3.075 | 2.958 | 3.863 |
| Depreciation & amort. | -340 | -298 | -264 | -241 | -101 | -67 | -56 | -56 | -35 | -55 | -85 | -204 | -270 |
| EBIT | 88 | 28 | 52 | 20 | 4 | 9 | -5 | 23 | 5 | 21 | 2.990 | 2.754 | 3.593 |
| Net financials | 0 | 2 | -0 | -4 | 0 | 0 | 6 | 5 | 5 | -0 | -692 | 79 | 143 |
| Profit before tax | 88 | 31 | 52 | 16 | 5 | 9 | 1 | 28 | 10 | 21 | 2.298 | 2.833 | 3.737 |
| Tax | 45 | 35 | 38 | 25 | 25 | 28 | 23 | 26 | 9 | 12 | 3.305 | 640 | 831 |
| Net profit | 44 | -4 | 14 | -9 | -20 | -19 | -22 | 3 | 1 | 9 | -1.008 | 2.193 | 2.906 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 12.746 | 13.345 | 20.285 | 14.866 | 22.979 | 20.264 | 19.703 | 19.228 | 11.282 | 11.713 | 20.291 | 18.961 | 13.222 |
| Equity | 3.503 | 3.499 | 3.512 | 3.503 | 3.483 | 3.464 | 3.442 | 3.445 | 3.446 | 3.455 | 2.447 | 4.641 | 6.547 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 9.244 | 9.843 | 16.772 | 11.363 | 19.479 | 16.774 | 16.238 | 15.773 | 7.834 | 8.051 | 17.727 | 14.181 | 6.608 |
| Total debt | 9.244 | 9.843 | 16.772 | 11.363 | 19.479 | 16.774 | 16.238 | 15.773 | 7.834 | 8.051 | 17.727 | 14.181 | 6.608 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PA Founder | Founder | 1998 | — | — |
KM Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
ED Management | Management | 2019 | — | — |
ER Management | Management | 1998 | — | — |
JF Chief Executive Officer | Chief Executive Officer | 2010 | — | — |
ED Management | Management | 2012 | — | — |
DF Management | Management | 2015 | — | — |
BB Audit | Audit | 1998 | — | — |
JK Management | Management | 2007 | — | — |
LJ Management | Management | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2026 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2005 | — | — | |
| Chairman | 2013 | — | — | |
| Board of Directors | 2001 | — | — | |
| Chairman | 2013 | — | — | |
| Board of Directors | 1998 | — | — | |
| Chairman | 2012 | — | — | |
| Board of Directors | 2005 | — | — | |
| Chairman | 1999 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2015 | — | — | |
| Chairman | 2020 | — | — | |
| Chairman | 1998 | — | — | |
| Chairman | 2010 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2017 | |
| Individual | 100.0% | 100.0% | 1998 |
| Person | Role here | Other companies |
|---|---|---|
| PM-LUFT AB | Founder | 0 companies |
| Karl Magnus Lundquist | Chief Executive Officer | 0 companies |
| Elvis David Kokot | Management | 0 companies |
| Erik Rasmussen | Management | 0 companies |
| Jørn Flohr Schultz | Chief Executive Officer | 0 companies |
| Elvis David Kokot | Management | 0 companies |
| Daniel From Hansen | Management | 0 companies |
| Bjarne Bertelsen | Audit | 0 companies |
| Jan Kannegaard | Management | 0 companies |
| Lene Jensen | Management | 0 companies |
| Christopher Robin Vollert | Chairman | 0 companies |
| Kjell Johan Damberg | Board of Directors | 0 companies |
| Per Anders Lyrheden | Board of Directors | 0 companies |
| Lars Örjan Ahlgren | Board of Directors | 0 companies |
| Sören Keith Olsson | Chairman | 0 companies |
| Sven Erik Lennart Westfeldt | Board of Directors | 0 companies |
| Hannu Heikki Saastamoinen | Chairman | 0 companies |
| Tord Sven Roland Gustavsson | Board of Directors | 0 companies |
| Mauritz Fredrik Sahlin | Chairman | 0 companies |
| Göran Vilhelm Tallberg | Board of Directors | 0 companies |
| Mats Olof Holmqvist | Chairman | 0 companies |
| Mats Carl Christian Olin | Board of Directors | 0 companies |
| Andreas Ôrje Wellstam | Board of Directors | 0 companies |
| Andreas Sven Olov Örje Wellstam | Chairman | 0 companies |
| Anders Bertil Karlsson | Chairman | 0 companies |
| Karl Magnus Lind | Chairman | 0 companies |