| Revenue | DKK -28K | -26% |
| EBITDA | DKK -28K | +26% |
| Net profit | DKK -57K | +12% |
| Total assets | DKK 399K | +11% |
| Equity | DKK 132K | -30% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.135 | 975 | 880 | 277 | 698 | 738 | 784 | 584 | 101 | -51 | -48 | -38 | -28 |
| Staff expenses | -450 | -435 | -448 | -406 | -711 | -400 | -434 | -577 | -196 | -31 | -0 | -0 | -0 |
| EBITDA | 685 | 540 | 431 | -129 | -13 | 339 | 350 | 7 | -95 | -82 | -48 | -38 | -28 |
| Depreciation & amort. | -83 | -73 | -84 | -88 | -71 | -49 | -24 | -26 | -22 | -19 | -12 | -0 | -0 |
| EBIT | 603 | 467 | 348 | -217 | -84 | 290 | 327 | -19 | -116 | -101 | -60 | -38 | -28 |
| Net financials | -9 | -2 | 1 | -1 | 26 | 52 | 70 | 22 | -9 | -24 | -24 | -27 | -29 |
| Profit before tax | 594 | 465 | 348 | -218 | -58 | 341 | 397 | 3 | -126 | -125 | -84 | -65 | -57 |
| Tax | 148 | 120 | 85 | -48 | -19 | 63 | 71 | -4 | -4 | 21 | -0 | -0 | -0 |
| Net profit | 446 | 346 | 264 | -170 | -39 | 278 | 326 | 7 | -121 | -146 | -84 | -65 | -57 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.115 | 1.084 | 1.308 | 915 | 1.080 | 1.075 | 1.359 | 1.149 | 846 | 523 | 412 | 358 | 399 |
| Equity | 548 | 796 | 960 | 689 | 650 | 825 | 1.045 | 944 | 712 | 453 | 254 | 189 | 132 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 567 | 288 | 348 | 226 | 429 | 250 | 314 | 205 | 134 | 70 | 158 | 169 | 267 |
| Total debt | 567 | 288 | 348 | 226 | 429 | 250 | 314 | 205 | 134 | 70 | 158 | 169 | 267 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OS Audit | Audit | 2001 | — | — |
PM Founder | Founder | 2001 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Ole Stærdahl | Audit | 0 companies |
| Peter Mikael Kjer | Founder | 0 companies |