| Revenue | DKK 21,4M | +21% |
| EBITDA | DKK 4,1M | +102% |
| Net profit | DKK 619K | +188% |
| Total assets | DKK 21M | -2% |
| Equity | DKK 5M | +14% |
| Employees | 32 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 15.543 | 16.907 | 19.595 | 20.224 | 24.454 | 22.771 | 23.483 | 25.006 | 21.488 | 23.520 | 19.463 | 21.143 | 17.741 | 21.424 |
| Staff expenses | -11.482 | -12.278 | -14.899 | -16.179 | -17.748 | -19.230 | -18.836 | -20.848 | -16.911 | -18.216 | -18.095 | -15.362 | -15.715 | -17.325 |
| EBITDA | 4.061 | 4.489 | 4.696 | 4.044 | 6.706 | 3.542 | 4.647 | 4.158 | 4.577 | 5.304 | 1.368 | 5.781 | 2.026 | 4.090 |
| Depreciation & amort. | -2.280 | -2.510 | -2.265 | -2.417 | -2.647 | -3.354 | -3.330 | -2.916 | -2.390 | -2.413 | -2.864 | -2.859 | -2.547 | -2.809 |
| EBIT | 1.782 | 1.979 | 2.432 | 1.627 | 4.059 | 188 | 1.318 | 1.243 | 2.187 | 2.891 | -1.496 | 2.923 | -522 | 1.280 |
| Net financials | -295 | -440 | -417 | -441 | -451 | -424 | -396 | -322 | -183 | -220 | -157 | -395 | -374 | -482 |
| Profit before tax | 1.487 | 1.539 | 2.015 | 1.186 | 3.609 | -236 | 922 | 921 | 2.004 | 2.671 | -1.653 | 2.528 | -895 | 798 |
| Tax | 376 | 395 | 524 | 301 | 807 | -33 | 218 | 213 | 450 | 599 | -360 | 562 | -194 | 179 |
| Net profit | 1.111 | 1.143 | 1.491 | 885 | 2.801 | -203 | 704 | 707 | 1.554 | 2.072 | -1.293 | 1.966 | -701 | 619 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 17.038 | 19.518 | 20.176 | 16.471 | 21.116 | 21.362 | 21.048 | 16.510 | 19.040 | 21.733 | 22.844 | 21.051 | 21.338 | 20.971 |
| Equity | 6.425 | 7.569 | 6.560 | 5.945 | 7.801 | 5.599 | 6.303 | 6.310 | 7.164 | 7.236 | 4.943 | 6.909 | 4.408 | 5.027 |
| Long-term debt | 2.962 | 2.718 | 3.874 | 3.197 | 5.198 | 4.078 | 4.001 | 2.785 | 1.651 | 5.214 | 7.128 | 5.617 | 5.146 | 3.885 |
| Short-term debt | 7.591 | 9.231 | 9.689 | 7.196 | 7.831 | 11.403 | 10.243 | 6.700 | 8.983 | 7.701 | 9.551 | 6.935 | 10.219 | 10.286 |
| Total debt | 10.553 | 11.950 | 13.562 | 10.393 | 13.029 | 15.481 | 14.244 | 9.486 | 10.634 | 12.915 | 16.679 | 12.552 | 15.365 | 14.171 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LM Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
PM Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
GL Audit | Audit | 2000 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2000 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2009 | — | — | |
| Chairman | 2009 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2012 | — | — | |
| Chairman | 2000 | — | — | |
| Chairman | 2012 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2008 | — | — | |
| Chairman | 2021 | — | — | |
| Chairman | 2002 | — | — | |
| Board of Directors | 2012 | — | — | |
| Chairman | 2007 | — | — | |
| Board of Directors | 2012 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
P.M. HOLDING AF 18/4 2002 ApS | Company | 90.0% | 90.0% | 2025 |
Thomas Weber Holding ApS | Company | 10.0% | 10.0% | 2025 |
Thomas Weber Holding IVS | Company | 20.0% | 20.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Lone Marianne Hammerbak Olsen | Chief Executive Officer | 0 companies |
| Peter Meyer | Chief Executive Officer | 0 companies |
| G L B A/S | Audit | 0 companies |
| Jeanne Egebjerg Pedersen | Board of Directors | 0 companies |
| Katja Egebjerg Meyer Strarup | Chairman | 0 companies |
| Kim Kenneth Andersen | Board of Directors | 0 companies |
| Henrik Senius Pedersen | Chairman | 0 companies |
| Thomas Posselt Weber | Board of Directors | 0 companies |
| Lars Christian Jespersen Hornstrup | Board of Directors | 0 companies |
| Frank Møller Nielsen | Chairman | 0 companies |
| Laila Holm Gudmund Meyer | Chairman | 0 companies |
| Lars Grønbæk Hansen | Board of Directors | 0 companies |
| Poul Erik Christiansen | Board of Directors | 0 companies |
| Annemarie Aundal Toft | Board of Directors | 0 companies |
| Pia Lykke Kristensen | Board of Directors | 0 companies |
| Bjarne Jessien Olesen | Chairman | 0 companies |
| Benny Bram Dalgaard-Hansen | Chairman | 0 companies |
| Kim Michael Nielsen | Board of Directors | 0 companies |
| Flemming Hedemark | Chairman | 0 companies |
| Ebbe Ulrick Hammershøi von Arenstorff | Board of Directors | 0 companies |