| Revenue | DKK 1,2M | -14% |
| EBITDA | DKK 63K | -79% |
| Net profit | DKK 98K | -64% |
| Total assets | DKK 2,3M | +5% |
| Equity | DKK 1,6M | +7% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.398 | 1.976 | 1.907 | 1.894 | 2.465 | 2.342 | 2.065 | 2.247 | 1.419 | 1.643 | 1.603 | 1.346 | 1.450 | 1.249 |
| Staff expenses | -1.683 | -1.603 | -1.773 | -1.800 | -2.050 | -1.790 | -1.894 | -2.212 | -2.327 | -1.564 | -883 | -1.109 | -1.154 | -1.186 |
| EBITDA | 715 | 372 | 134 | 94 | 120 | 125 | 171 | 35 | -908 | 79 | 720 | 237 | 295 | 63 |
| Depreciation & amort. | 42 | -18 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 672 | 354 | 134 | 94 | 120 | 125 | 171 | 35 | -908 | 79 | 720 | 237 | 295 | 63 |
| Net financials | -4 | 1 | 50 | -20 | -44 | 38 | -6 | 3 | 15 | 29 | 24 | 2 | 31 | 63 |
| Profit before tax | 669 | 356 | 184 | 74 | 76 | 163 | 165 | 38 | -893 | 108 | 744 | 238 | 326 | 126 |
| Tax | 50 | 123 | 12 | 43 | 29 | 33 | 31 | 13 | 5 | -0 | 111 | 13 | 52 | 28 |
| Net profit | 619 | 232 | 172 | 31 | 47 | 130 | 134 | 25 | -898 | 108 | 633 | 225 | 274 | 98 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.346 | 1.511 | 1.710 | 1.631 | 1.794 | 1.740 | 1.836 | 1.830 | 1.188 | 1.646 | 2.199 | 2.067 | 2.224 | 2.346 |
| Equity | 356 | 588 | 760 | 792 | 838 | 968 | 1.102 | 1.127 | 228 | 337 | 970 | 1.195 | 1.468 | 1.566 |
| Long-term debt | 0 | 122 | 10 | 30 | 17 | 33 | 38 | 5 | 0 | 0 | 111 | 13 | 52 | 28 |
| Short-term debt | 990 | 801 | 940 | 809 | 939 | 739 | 697 | 698 | 959 | 1.309 | 1.119 | 859 | 704 | 752 |
| Total debt | 990 | 923 | 950 | 839 | 956 | 772 | 734 | 703 | 959 | 1.309 | 1.230 | 873 | 756 | 780 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PM Founder | Founder | 2004 | — | — |
PB Unofficial title | Unofficial title | 2021 | — | — |
AS Management | Management | 2021 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
XENNON HOLDING ApS | Company | 100.0% | 100.0% | 2019 |
DEFAULT.ASPX HOLDING ApS | Company | 50.0% | 50.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Peder Michael Hauch | Founder | 0 companies |
| Pernille Bigaard | Unofficial title | 0 companies |
| Anders Sønderby | Management | 0 companies |