| Revenue | DKK -168K | -115% |
| EBITDA | DKK -355K | -496% |
| Net profit | DKK -86K | -173% |
| Total assets | DKK 6M | -12% |
| Equity | DKK 5,9M | -1% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5.417 | 7.282 | 6.998 | 6.753 | 6.221 | 6.236 | 4.085 | 4.050 | 3.561 | 4.039 | 3.440 | 3.107 | 1.117 | -168 |
| Staff expenses | -4.363 | -5.016 | -5.335 | -5.543 | -5.382 | -5.316 | -4.969 | -4.037 | -3.643 | -2.830 | -2.562 | -2.593 | -1.020 | -187 |
| EBITDA | 1.054 | 2.265 | 1.663 | 1.210 | 839 | 920 | -883 | 13 | -2.478 | 1.209 | 879 | 513 | 90 | -355 |
| Depreciation & amort. | -130 | -103 | -115 | -171 | -252 | -226 | -208 | -301 | -292 | -248 | -193 | -186 | -21 | -0 |
| EBIT | 924 | 2.163 | 1.548 | 1.038 | 587 | 695 | -1.092 | -287 | -2.770 | 961 | 686 | 327 | 69 | -355 |
| Net financials | -175 | -175 | -191 | -136 | -194 | -151 | -101 | -84 | -40 | -28 | -3 | -26 | 76 | 245 |
| Profit before tax | 750 | 1.987 | 1.357 | 902 | 394 | 544 | -1.193 | -371 | -2.811 | 933 | 682 | 301 | 145 | -110 |
| Tax | 188 | 495 | 332 | 214 | 90 | 121 | -259 | -78 | 154 | -61 | -70 | -234 | 28 | -24 |
| Net profit | 562 | 1.492 | 1.024 | 688 | 304 | 422 | -934 | -292 | -2.964 | 994 | 753 | 535 | 117 | -86 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 9.999 | 11.891 | 13.447 | 13.764 | 14.820 | 13.847 | 13.842 | 12.025 | 8.348 | 8.958 | 8.129 | 8.520 | 6.855 | 6.032 |
| Equity | 3.800 | 5.292 | 6.316 | 7.004 | 7.308 | 7.730 | 6.797 | 6.504 | 3.540 | 4.533 | 5.286 | 5.821 | 5.938 | 5.852 |
| Long-term debt | 1.945 | 1.945 | 2.251 | 2.154 | 2.237 | 2.106 | 2.771 | 2.121 | 577 | 495 | 409 | 345 | 368 | 0 |
| Short-term debt | 4.255 | 4.654 | 4.871 | 4.589 | 5.241 | 3.975 | 4.274 | 3.400 | 4.231 | 3.930 | 2.435 | 2.354 | 549 | 180 |
| Total debt | 6.199 | 6.599 | 7.122 | 6.743 | 7.479 | 6.082 | 7.045 | 5.521 | 4.808 | 4.425 | 2.843 | 2.699 | 917 | 180 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PM Management | Management | 2005 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2007 | — | — | |
| Chairman | 2005 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
PML HOLDING AARS ApS | Company | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Peder Møller Lauridsen | Management | 0 companies |
| Carsten Nørhave | Board of Directors | 0 companies |
| Sonny Lemvig Nielsen | Board of Directors | 0 companies |
| Karl Lausten | Board of Directors | 0 companies |
| Jacob Rise Pedersen | Board of Directors | 0 companies |
| Mona Bjørnlund Lauridsen | Chairman | 0 companies |