| Revenue | DKK 963K | -20% |
| EBITDA | DKK 111K | +135% |
| Net profit | DKK -70K | +88% |
| Total assets | DKK 2,5M | -8% |
| Equity | DKK 416K | -14% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.661 | 1.288 | 1.599 | 2.190 | 685 | 1.749 | 1.498 | 1.671 | 1.719 | 1.774 | 1.531 | 1.205 | 963 |
| Staff expenses | -4.177 | -3.048 | -1.109 | -1.165 | -1.045 | -1.283 | -1.364 | -1.252 | -1.327 | -1.422 | -1.495 | -1.522 | -852 |
| EBITDA | 484 | -1.760 | 489 | 1.025 | -360 | 465 | 134 | 419 | 392 | 352 | 36 | -317 | 111 |
| Depreciation & amort. | -233 | -127 | -102 | -120 | -100 | -113 | -129 | -152 | -187 | -128 | -124 | -74 | -99 |
| EBIT | 251 | -1.888 | 387 | 905 | -461 | 352 | 5 | 267 | 205 | 224 | -88 | -391 | 12 |
| Net financials | -106 | -94 | -97 | -93 | -89 | -74 | -71 | -69 | -69 | -82 | -81 | -62 | -62 |
| Profit before tax | 145 | -1.982 | 290 | 812 | -549 | 278 | -66 | 198 | 135 | 143 | -168 | -453 | -50 |
| Tax | 54 | -7 | 20 | -180 | 223 | 24 | 26 | 30 | -34 | -4 | -5 | 120 | 20 |
| Net profit | 91 | -1.975 | 270 | 992 | -772 | 253 | -92 | 168 | 170 | 147 | -163 | -572 | -70 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.856 | 2.167 | 2.067 | 3.027 | 2.066 | 2.326 | 2.995 | 3.124 | 3.451 | 3.393 | 3.160 | 2.680 | 2.464 |
| Equity | 1.229 | -745 | -475 | 517 | -255 | -2 | 738 | 905 | 1.075 | 1.222 | 1.059 | 486 | 416 |
| Long-term debt | 1.967 | 1.937 | 1.906 | 1.874 | 1.841 | 1.806 | 1.769 | 1.749 | 1.756 | 1.649 | 547 | 547 | 588 |
| Short-term debt | 652 | 966 | 636 | 635 | 480 | 522 | 488 | 469 | 620 | 522 | 1.554 | 1.647 | 1.459 |
| Total debt | 2.619 | 2.904 | 2.542 | 2.509 | 2.321 | 2.328 | 2.257 | 2.219 | 2.376 | 2.171 | 2.101 | 2.194 | 2.048 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TS Management | Management | 2005 | — | — |
PL Management | Management | 2020 | — | — |
ES Management | Management | 2005 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2015 | — | — | |
| Chairman | 2013 | — | — | |
| Chairman | 2009 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
PEMM ApS | Company | 100.0% | 100.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Tor Skaale | Management | 0 companies |
| Peter Lamhauge Gaardbo | Management | 0 companies |
| Eydun Solheim Olsen | Management | 0 companies |
| Maud Poulsen | Board of Directors | 0 companies |
| Maud Fríðbjørg Poulsen | Board of Directors | 0 companies |
| Gorm Ellegaard Andersen | Chairman | 0 companies |
| Bent Kristian Winkler-Kristensen | Chairman | 0 companies |
| Mogens Blume Schmidt | Board of Directors | 0 companies |
| Aage Kristensen | Board of Directors | 0 companies |
| Elisabeth Oscarsdottir Gaardbo | Board of Directors | 0 companies |