| Revenue | DKK 10,2M | -16% |
| EBITDA | DKK 8,6M | -20% |
| Net profit | DKK 2,1M | -83% |
| Total assets | DKK 76,7M | -8% |
| Equity | DKK 61,6M | -5% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 14.431 | 20.157 | 12.122 | 10.539 | 8.306 | 4.893 | 4.490 | 6.711 | 5.344 | 3.606 | 19.694 | 26.694 | 12.218 | 10.204 |
| Staff expenses | -1.053 | -1.191 | -1.161 | -657 | -1.135 | -1.081 | -982 | -1.165 | -1.132 | -1.154 | -1.260 | -1.358 | -1.548 | -1.637 |
| EBITDA | 13.377 | 18.966 | 10.961 | 9.882 | 7.170 | 3.812 | 3.507 | 5.547 | 4.212 | 2.452 | 18.435 | 25.336 | 10.670 | 8.567 |
| Depreciation & amort. | 2.963 | 4.397 | -4.406 | -4.133 | -4.133 | -3.983 | -3.825 | -3.664 | -3.664 | -2.002 | -3.349 | -4.443 | -4.548 | -4.551 |
| EBIT | 10.415 | 14.569 | 6.555 | 5.748 | 3.037 | -171 | -317 | 1.882 | 547 | 450 | 15.086 | 20.892 | 6.122 | 4.016 |
| Net financials | 895 | 13.141 | 1.989 | 2.127 | -499 | 188 | 894 | 1.835 | 1.235 | 3.502 | 1.801 | 8.621 | 7.930 | -843 |
| Profit before tax | 11.310 | 27.710 | 8.544 | 7.876 | 2.538 | 16 | 577 | 3.717 | 1.783 | 3.951 | 16.886 | 29.513 | 14.052 | 3.173 |
| Tax | 2.676 | 5.901 | 1.627 | 1.519 | 386 | -223 | -92 | 614 | 120 | 545 | 3.301 | 5.216 | 2.010 | 1.122 |
| Net profit | 8.634 | 21.810 | 6.917 | 6.357 | 2.152 | 240 | 669 | 3.103 | 1.662 | 3.406 | 13.585 | 24.298 | 12.043 | 2.050 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 83.162 | 77.799 | 76.855 | 75.523 | 68.061 | 66.120 | 63.594 | 64.329 | 64.776 | 65.227 | 81.446 | 102.068 | 83.101 | 76.703 |
| Equity | 35.315 | 56.967 | 63.735 | 64.111 | 60.490 | 58.654 | 56.799 | 57.337 | 56.488 | 57.552 | 68.638 | 87.498 | 64.540 | 61.590 |
| Long-term debt | 14.867 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 553 | 2.709 | 4.912 | 1.613 | 1.328 |
| Short-term debt | 24.046 | 13.536 | 5.688 | 4.098 | 595 | 906 | 722 | 1.135 | 2.654 | 1.526 | 3.942 | 3.370 | 10.578 | 7.621 |
| Total debt | 38.913 | 13.536 | 5.688 | 4.098 | 595 | 906 | 722 | 1.135 | 2.654 | 2.079 | 6.651 | 8.281 | 12.191 | 8.949 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JF Management | Management | 2015 | — | — |
PM Founder | Founder | 1999 | — | — |
| Audit | 1999 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2011 | — | — | |
| Chairman | 2011 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
A MØLLER HOLDING ApS | Company | 33.3% | 33.3% | 2026 |
JFG HOLDING ApS | Company | 33.3% | 33.3% | 2026 |
LMN HOLDING ApS | Company | 33.3% | 33.3% | 2026 |
PMN HOLDING 3 ApS | Company | 33.3% | 33.3% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Jakob Ferløv Greth | Management | 0 companies |
| Peter Møller Nielsen | Founder | 0 companies |
| Revisionsfirmaet Ole Vestergaard Statsautoriseret revisor | Audit | 0 companies |
| Lea Møller Nielsen | Board of Directors | 0 companies |
| Andreas Ferløv Møller | Board of Directors | 0 companies |
| Jette Ferløv Greth | Chairman | 0 companies |