| Revenue | DKK 1,3M | +461% |
| EBITDA | DKK 2,6M | +18% |
| Net profit | DKK 1,4M | -10% |
| Total assets | DKK 35,2M | +6% |
| Equity | DKK 16,2M | +9% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.018 | 935 | 1.280 | — | 1.342 | -1.191 | 2.748 | 1.497 | 242 | 1.205 | 1.090 | 233 | 1.307 |
| Staff expenses | -205 | -314 | -269 | -329 | -619 | -674 | -532 | -12 | -0 | -18 | -596 | -322 | -124 |
| EBITDA | 813 | 621 | 1.012 | 761 | 2.222 | -140 | 2.215 | 1.485 | 1.242 | 5.187 | 3.463 | 2.170 | 2.557 |
| Depreciation & amort. | 218 | 233 | 245 | -184 | -24 | -33 | -0 | -11 | -8 | -8 | -8 | -8 | -15 |
| EBIT | 595 | 388 | 767 | 577 | 2.198 | -172 | 2.215 | 1.474 | 1.234 | 5.179 | 3.455 | 2.162 | 2.543 |
| Net financials | -403 | -167 | -146 | -240 | -209 | -616 | -249 | -123 | -291 | 42 | 308 | -408 | -765 |
| Profit before tax | 192 | 220 | 621 | 337 | 1.989 | -789 | 1.967 | 1.351 | 943 | 5.221 | 3.763 | 1.754 | 1.778 |
| Tax | 44 | 55 | 152 | 119 | 453 | -190 | 433 | 297 | 208 | 1.149 | 829 | 246 | 418 |
| Net profit | 148 | 165 | 469 | 218 | 1.536 | -599 | 1.533 | 1.053 | 735 | 4.072 | 2.934 | 1.508 | 1.360 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.726 | 7.547 | 7.295 | 10.204 | 11.143 | 14.206 | 15.584 | 15.817 | 16.815 | 21.227 | 26.898 | 33.323 | 35.225 |
| Equity | 967 | 1.084 | 1.504 | 2.709 | 4.194 | 3.492 | 5.025 | 5.579 | 6.313 | 10.385 | 13.319 | 14.827 | 16.188 |
| Long-term debt | 4.047 | 3.829 | 3.486 | 3.279 | 5.062 | 5.816 | 5.518 | 5.217 | 4.917 | 4.620 | 0 | 2.867 | 2.712 |
| Short-term debt | 2.619 | 2.591 | 2.304 | 3.976 | 1.322 | 4.524 | 4.505 | 4.482 | 4.507 | 4.178 | 10.858 | 12.510 | 12.788 |
| Total debt | 6.665 | 6.419 | 5.791 | 7.255 | 6.384 | 10.340 | 10.023 | 9.699 | 9.424 | 8.798 | 10.858 | 15.377 | 15.500 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PR Management | Management | 2005 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Robin Gam Holding ApS | Company | 100.0% | 100.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Poul Robin Gam | Management | 0 companies |