| Revenue | DKK 2,8M | -91% |
| EBITDA | DKK -2,6M | -112% |
| Net profit | DKK 1,4M | -92% |
| Total assets | DKK 58,7M | -22% |
| Equity | DKK 8,9M | -52% |
| Employees | 11 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 13.995 | 14.685 | 15.457 | 10.947 | 5.020 | 8.658 | 6.948 | 5.991 | 6.184 | 6.100 | 8.789 | 32.373 | 2.756 |
| Staff expenses | -8.368 | -9.358 | -9.601 | -8.465 | -6.988 | -7.513 | -6.608 | -5.137 | -5.282 | -5.278 | -7.756 | -9.794 | -5.392 |
| EBITDA | 5.627 | 5.327 | 5.856 | 2.483 | -1.968 | 1.146 | 341 | 854 | 902 | 822 | 1.033 | 22.579 | -2.636 |
| Depreciation & amort. | 1.060 | 1.446 | -1.654 | -1.656 | -1.583 | -1.498 | -288 | -315 | -315 | -304 | -277 | -196 | -240 |
| EBIT | 4.566 | 3.882 | 4.202 | 826 | -3.551 | -352 | 53 | 539 | 587 | 517 | 756 | 22.383 | -2.876 |
| Net financials | -1.095 | -835 | 856 | 184 | -214 | -524 | -376 | -207 | -289 | -368 | -191 | -381 | 4.630 |
| Profit before tax | 3.471 | 3.047 | 5.058 | 1.010 | -3.765 | -876 | -323 | 332 | 298 | 149 | 564 | 22.002 | 1.754 |
| Tax | 1.091 | 768 | 953 | 224 | -596 | -255 | -67 | 74 | 87 | 34 | 135 | 4.849 | 392 |
| Net profit | 2.380 | 2.279 | 4.105 | 787 | -3.169 | -621 | -256 | 258 | 211 | 115 | 430 | 17.153 | 1.362 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 24.515 | 25.857 | 26.555 | 22.458 | 18.565 | 16.881 | 16.156 | 15.110 | 14.960 | 14.536 | 27.808 | 74.810 | 58.700 |
| Equity | 6.215 | 6.494 | 6.599 | 4.386 | 1.217 | 596 | 339 | 598 | 808 | 924 | 1.353 | 18.506 | 8.868 |
| Long-term debt | 6.757 | 6.426 | 6.043 | 5.834 | 5.490 | 5.142 | 4.788 | 4.480 | 4.122 | 4.032 | 3.537 | 3.135 | 2.792 |
| Short-term debt | 11.295 | 11.934 | 12.649 | 11.801 | 11.858 | 11.143 | 11.028 | 10.032 | 10.029 | 9.580 | 22.834 | 52.772 | 46.619 |
| Total debt | 18.052 | 18.359 | 18.692 | 17.635 | 17.348 | 16.285 | 15.816 | 14.512 | 14.152 | 13.612 | 26.371 | 55.907 | 49.411 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PM Management | Management | 2004 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2016 | — | — | |
| Board of Directors | 2003 | — | — | |
| Chairman | 2003 | — | — | |
JH | Board of Directors | 2003 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
LYNNERUP HOLDING DK ApS | Company | 100.0% | 100.0% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| Per Mosberg Lynnerup | Management | 0 companies |
| Dorthe Kynde Bruun Lynnerup | Chairman | 0 companies |
| Kim Holm Nielsen | Board of Directors | 0 companies |
| Erik Jørgensen | Chairman | 0 companies |
| Jan Holm | Board of Directors | 0 companies |