| Revenue | DKK 1M | +19% |
| EBITDA | DKK 134K | +152% |
| Net profit | DKK -56K | +85% |
| Total assets | DKK 2M | +26% |
| Equity | DKK 891K | -6% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.569 | 1.948 | 1.462 | 1.468 | 475 | 696 | 488 | 392 | 467 | 853 | 2.252 | 962 | 885 | 1.049 |
| Staff expenses | -1.581 | -1.544 | -1.381 | -856 | -945 | -648 | -354 | -401 | -454 | -337 | -765 | -1.046 | -1.141 | -915 |
| EBITDA | -13 | 404 | 81 | 612 | -470 | 48 | 133 | -9 | 12 | 516 | 1.487 | -166 | -256 | 134 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -15 | -124 | -199 |
| EBIT | -13 | 404 | 81 | 612 | -470 | 48 | 133 | -9 | 12 | 516 | 1.487 | -181 | -380 | -65 |
| Net financials | -8 | 28 | 28 | 50 | 50 | 20 | 17 | 22 | 6 | 29 | 2 | 17 | 7 | 9 |
| Profit before tax | -21 | 432 | 109 | 662 | -420 | 68 | 151 | 13 | 18 | 545 | 1.489 | -164 | -372 | -56 |
| Tax | -5 | 108 | 27 | 159 | 60 | -2 | -1 | -0 | -0 | -0 | 207 | -6 | -0 | -0 |
| Net profit | -16 | 324 | 82 | 503 | -480 | 70 | 152 | 13 | 18 | 545 | 1.282 | -158 | -372 | -56 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.734 | 1.848 | 1.640 | 2.140 | 2.483 | 2.025 | 2.403 | 2.418 | 2.493 | 3.067 | 4.430 | 2.037 | 1.611 | 2.027 |
| Equity | 636 | 960 | 642 | 1.145 | 1.055 | 1.124 | 1.276 | 1.289 | 1.307 | 1.852 | 3.134 | 1.466 | 947 | 891 |
| Long-term debt | 0 | 101 | 39 | 181 | 0 | 0 | 0 | 0 | 25 | 32 | 101 | 0 | 0 | 0 |
| Short-term debt | 1.098 | 783 | 959 | 814 | 1.428 | 901 | 1.127 | 1.129 | 1.161 | 1.183 | 1.189 | 571 | 664 | 1.137 |
| Total debt | 1.098 | 884 | 998 | 995 | 1.428 | 901 | 1.127 | 1.129 | 1.186 | 1.215 | 1.290 | 571 | 664 | 1.137 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JP Management | Management | 2004 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2004 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
PERSONAL MANAGEMENT INTERNATIONAL HOLDING ApS | Company | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| John Porting | Management | 0 companies |
| Jørgen Poul Olsen | Board of Directors | 0 companies |
| Jette Maja Porting | Board of Directors | 0 companies |