| Revenue | DKK 661K | +25% |
| EBITDA | DKK -289K | +28% |
| Net profit | DKK -299K | +25% |
| Total assets | DKK 2M | -17% |
| Equity | DKK -4,7M | -17% |
| Employees | 2 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 1.251 | 1.388 | 1.429 | 530 | 661 |
| Staff expenses | -1.377 | -1.760 | -1.482 | -930 | -950 |
| EBITDA | -126 | -1.482 | -53 | -400 | -289 |
| Depreciation & amort. | -13 | -0 | -0 | -0 | -0 |
| EBIT | -139 | -1.482 | -53 | -400 | -289 |
| Net financials | -3 | -7 | -14 | -1 | -10 |
| Profit before tax | -142 | -1.488 | -67 | -401 | -299 |
| Tax | -0 | -0 | -0 | -0 | -0 |
| Net profit | -142 | -1.488 | -67 | -401 | -299 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 2.317 | 1.781 | 1.557 | 2.372 | 1.960 |
| Equity | -2.715 | -4.203 | -4.270 | -4.036 | -4.732 |
| Long-term debt | 3.007 | 4.380 | 5.135 | 5.064 | 5.519 |
| Short-term debt | 2.025 | 1.604 | 692 | 1.343 | 1.174 |
| Total debt | 5.032 | 5.984 | 5.827 | 6.408 | 6.692 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
LN Management | Management | 2024 |
PI Founder | Founder | 2002 |
AU Chief Executive Officer | Chief Executive Officer | 2022 |
| Former (4) | ||
JR Chief Executive Officer | Chief Executive Officer | 2019 – 2022 |
RM Management | Management | 2002 – 2008 |
RS Chief Executive Officer | Chief Executive Officer | 2018 – 2019 |
LB Chief Executive Officer | Chief Executive Officer | 2008 – 2018 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100% | 100% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| Louise Nørby Dyhrberg | Management | 0 companies |
| PM International AG | Founder | 0 companies |
| Juan Rassoul | Chief Executive Officer | 0 companies |
| Rolf Michael Sorg | Management | 0 companies |
| René Simon Pickardt | Chief Executive Officer | 0 companies |
| Andrea Ursula Draeger | Chief Executive Officer | 0 companies |
| Lutz Bläcker | Chief Executive Officer | 0 companies |