| Revenue | DKK 11M | -2% |
| EBITDA | DKK 801K | +880% |
| Net profit | DKK 504K | +4050% |
| Total assets | DKK 12,7M | +9% |
| Equity | DKK 4M | +15% |
| Employees | 20 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 11.853 | 7.434 | 12.398 | 11.212 | 11.010 |
| Staff expenses | -10.764 | -11.175 | -12.260 | -11.130 | -10.209 |
| EBITDA | 1.089 | -3.741 | 139 | 82 | 801 |
| Depreciation & amort. | -291 | -213 | -219 | -218 | -212 |
| EBIT | 798 | -3.954 | -80 | -136 | 589 |
| Net financials | 85 | -179 | 115 | -109 | -101 |
| Profit before tax | 883 | -4.133 | 35 | -245 | 488 |
| Tax | 214 | -854 | 281 | -258 | -16 |
| Net profit | 670 | -3.279 | -246 | 12 | 504 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 17.314 | 15.307 | 10.843 | 11.628 | 12.692 |
| Equity | 4.625 | 2.692 | 3.446 | 3.458 | 3.962 |
| Long-term debt | 0 | 1.072 | 1.109 | 1.096 | 1.137 |
| Short-term debt | 12.117 | 11.544 | 5.688 | 6.627 | 7.145 |
| Total debt | 12.117 | 12.615 | 6.798 | 7.723 | 8.282 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
PM Chief Executive Officer | Chief Executive Officer | 2005 |
BF Management | Management | 2023 |
| Name | Role | Member since |
|---|---|---|
| Former (1) | ||
| Board of Directors | 2000 – 2009 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 66.67–89.99% | 66.67–89.99% | 2023 | |
| Company | 20–24.99% | 20–24.99% | 2023 | |
| Individual | 5–9.99% | 5–9.99% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Per Madsen | Chief Executive Officer | 0 companies |
| Brian Fjeldsted | Management | 0 companies |
| Helle Thuesen Madsen | Board of Directors | 0 companies |