| Revenue | DKK 5,3M | -20% |
| EBITDA | DKK 960K | -67% |
| Net profit | DKK 252K | -87% |
| Total assets | DKK 5,7M | -4% |
| Equity | DKK 2,8M | -16% |
| Employees | 9 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 3.820 | 4.712 | 4.836 | 6.620 | 5.269 |
| Staff expenses | -2.918 | -3.319 | -3.223 | -3.726 | -4.309 |
| EBITDA | 902 | 1.392 | 1.613 | 2.894 | 960 |
| Depreciation & amort. | -314 | -178 | -315 | -383 | -612 |
| EBIT | 588 | 1.215 | 1.298 | 2.511 | 349 |
| Net financials | -60 | -53 | -46 | 24 | -26 |
| Profit before tax | 528 | 1.162 | 1.251 | 2.535 | 323 |
| Tax | 121 | 256 | 274 | 557 | 71 |
| Net profit | 407 | 906 | 977 | 1.977 | 252 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 4.498 | 3.477 | 3.791 | 5.888 | 5.656 |
| Equity | 1.079 | 1.585 | 1.662 | 3.340 | 2.792 |
| Long-term debt | 17 | 0 | 8 | 8 | 8 |
| Short-term debt | 3.333 | 1.866 | 2.099 | 2.413 | 2.763 |
| Total debt | 3.350 | 1.866 | 2.107 | 2.420 | 2.770 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
PG Management | Management | 2004 |
| Former (1) | ||
MM Management | Management | 2007 – 2012 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2015 | |
| Company | 50–66.65% | 50–66.65% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Marianne Merete Rasmussen | Management | 0 companies |
| Per Grønlund Rasmussen | Management | 0 companies |