| Revenue | DKK -529 | -100% |
| EBITDA | DKK -281K | +69% |
| Net profit | DKK -237K | +74% |
| Total assets | DKK 552K | -78% |
| Equity | DKK -130K | -222% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.892 | 1.929 | 1.939 | 2.006 | 2.174 | 2.164 | 2.225 | 2.109 | 1.588 | 1.872 | 2.017 | 1.583 | -1 |
| Staff expenses | -1.351 | -1.403 | -1.499 | -1.552 | -1.618 | -1.640 | -1.775 | -1.762 | -1.205 | -1.092 | -1.834 | -1.967 | -110 |
| EBITDA | 541 | 525 | 441 | 454 | 556 | 524 | 450 | 347 | 382 | 687 | 175 | -919 | -281 |
| Depreciation & amort. | -207 | -205 | -206 | -200 | -203 | -201 | -211 | -213 | -213 | -209 | -203 | -191 | -0 |
| EBIT | 334 | 320 | 234 | 254 | 354 | 323 | 239 | 134 | 169 | 478 | -28 | -1.109 | -281 |
| Net financials | -227 | -212 | -198 | -181 | -169 | -79 | -73 | -67 | -62 | -61 | -54 | -44 | 43 |
| Profit before tax | 107 | 108 | 36 | 72 | 185 | 244 | 165 | 67 | 107 | 417 | -81 | -1.153 | -238 |
| Tax | 27 | 27 | 7 | -5 | 41 | 55 | 37 | 15 | 24 | 96 | -18 | -226 | -1 |
| Net profit | 81 | 81 | 29 | 77 | 144 | 189 | 128 | 52 | 83 | 322 | -63 | -927 | -237 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.665 | 4.510 | 4.337 | 4.124 | 4.269 | 4.155 | 4.112 | 3.835 | 3.561 | 3.856 | 3.272 | 2.494 | 552 |
| Equity | 568 | 649 | 679 | 756 | 899 | 1.089 | 1.217 | 1.149 | 1.121 | 1.330 | 1.152 | 107 | -130 |
| Long-term debt | 2.637 | 2.309 | 2.097 | 1.927 | 2.071 | 1.905 | 1.737 | 1.395 | 1.221 | 1.045 | 867 | 0 | 0 |
| Short-term debt | 1.309 | 1.376 | 1.379 | 1.264 | 1.089 | 931 | 919 | 1.046 | 971 | 1.226 | 1.016 | 2.387 | 682 |
| Total debt | 3.946 | 3.685 | 3.476 | 3.192 | 3.160 | 2.835 | 2.656 | 2.441 | 2.192 | 2.271 | 1.883 | 2.387 | 682 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PM Founder | Founder | 2004 | — | — |
JL Founder | Founder | 2004 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2007 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2019 | |
| Individual | 50.0% | 50.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Palle Munk Weidlich | Founder | 0 companies |
| Jane Lise Weidlich | Founder | 0 companies |
| Jakob Munk Weidlich | Board of Directors | 0 companies |