| Revenue | DKK 4,3M | -81% |
| EBITDA | DKK -1,7M | -111% |
| Net profit | DKK -8,2M | -221% |
| Total assets | DKK 82,7M | -4% |
| Equity | DKK 17,5M | -37% |
| Employees | 95 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 13.371 | 11.930 | — | 17.677 | 5.744 | 12.770 | 22.171 | 24.463 | 18.548 | 21.029 | 22.945 | 4.348 |
| Staff expenses | -0 | -49.724 | -45.783 | -65.271 | -55.219 | -50.130 | -53.390 | -52.428 | -61.023 | -54.737 | -57.158 | -57.791 |
| EBITDA | 3.826 | 5.755 | 8.019 | 7.707 | -877 | 7.714 | 15.628 | 17.336 | 10.039 | 13.026 | 15.270 | -1.701 |
| Depreciation & amort. | -0 | -6.279 | -4.004 | -4.239 | -6.719 | -6.184 | -5.712 | -5.065 | -4.826 | -4.911 | -5.463 | -7.085 |
| EBIT | 3.826 | -524 | 4.015 | 3.468 | -7.596 | 1.531 | 9.916 | 12.270 | 5.213 | 8.115 | 9.807 | -8.786 |
| Net financials | -937 | -1.253 | -772 | -299 | -636 | -938 | -914 | -639 | -385 | -616 | -1.123 | -1.639 |
| Profit before tax | 2.889 | -1.132 | 3.242 | 3.169 | -8.233 | 592 | 9.002 | 11.632 | 4.828 | 7.499 | 8.684 | -10.425 |
| Tax | 606 | -146 | 847 | 302 | -1.812 | 149 | 2.005 | 2.561 | 1.080 | 1.650 | 1.951 | -2.247 |
| Net profit | 2.283 | -985 | 2.395 | 2.867 | -6.421 | 444 | 6.997 | 9.070 | 3.748 | 5.849 | 6.733 | -8.179 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 66.523 | 55.163 | 52.749 | 82.282 | 68.353 | 77.704 | 67.389 | 74.708 | 83.182 | 79.175 | 86.403 | 82.674 |
| Equity | 17.496 | 16.510 | 18.906 | 21.772 | 15.351 | 15.795 | 22.792 | 27.362 | 30.110 | 29.959 | 27.692 | 17.514 |
| Long-term debt | 22.032 | 19.461 | 14.715 | 12.809 | 21.301 | 16.541 | 12.422 | 17.833 | 14.043 | 11.314 | 14.751 | 19.828 |
| Short-term debt | 26.995 | 19.192 | 19.129 | 47.701 | 31.701 | 45.368 | 31.734 | 28.848 | 38.106 | 36.408 | 42.081 | 45.166 |
| Total debt | 49.028 | 38.653 | 33.843 | 60.510 | 53.002 | 61.909 | 44.155 | 46.681 | 52.149 | 47.722 | 56.832 | 64.994 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PM Management | Management | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2004 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
L-TEK HOLDING ApS | Company | 66.7% | 66.7% | 2005 |
PM & JØ Holding ApS | Company | 20.0% | 20.0% | 2020 |
Cinco Holding ApS | Company | 10.0% | 10.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Palle Martin Lund Jensen | Management | 0 companies |
| Dan Quelle | Board of Directors | 0 companies |
| Tommy Hjorth | Board of Directors | 0 companies |
| Randi Lund Nielsen | Board of Directors | 0 companies |
| Stig Gert Ersgard | Board of Directors | 0 companies |
| Lars Lund Nielsen | Board of Directors | 0 companies |