| Revenue | DKK 6,8M | +104% |
| EBITDA | DKK 533K | +115% |
| Net profit | DKK -3M | +53% |
| Total assets | DKK 10,5M | +9% |
| Equity | DKK -1,6M | -220% |
| Employees | 5 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 11.155 | 19.322 | 20.616 | 24.355 | 21.952 | 13.487 | 15.593 | 14.623 | 10.748 | 7.190 | 8.046 | 3.356 | 6.837 |
| Staff expenses | -7.575 | -7.883 | -8.238 | -9.635 | -10.032 | -5.597 | -8.843 | -7.333 | -6.101 | -7.276 | -7.494 | -6.806 | -6.305 |
| EBITDA | 3.580 | 11.439 | 12.378 | 14.720 | 11.920 | 7.890 | 6.750 | 7.291 | 4.647 | -86 | 552 | -3.450 | 533 |
| Depreciation & amort. | -2.373 | -7.939 | -8.800 | -10.460 | -8.951 | -4.694 | -5.041 | -2.119 | -4.199 | -3.900 | -3.900 | -3.910 | -3.470 |
| EBIT | 1.208 | 3.500 | 3.578 | 4.260 | 2.969 | 3.196 | 1.709 | 5.171 | 448 | -3.986 | -3.347 | -7.360 | -2.937 |
| Net financials | -146 | -1.006 | -640 | -540 | -210 | -52 | 82 | 74 | -747 | -371 | -48 | -31 | -39 |
| Profit before tax | 1.062 | 2.494 | 2.939 | 3.720 | 2.758 | 3.144 | 1.791 | 5.245 | -299 | -4.357 | -3.395 | -7.392 | -2.977 |
| Tax | 220 | 618 | 395 | 800 | 603 | 694 | 357 | 1.156 | -64 | -950 | -536 | -1.093 | -0 |
| Net profit | 842 | 1.876 | 2.544 | 2.920 | 2.155 | 2.450 | 1.434 | 4.089 | -235 | -3.407 | -2.859 | -6.298 | -2.977 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 16.311 | 27.000 | 28.197 | 29.471 | 21.433 | 19.514 | 19.883 | 20.912 | 26.123 | 25.088 | 15.651 | 9.646 | 10.515 |
| Equity | 5.025 | 6.759 | 8.303 | 9.023 | 8.378 | 10.828 | 12.262 | 16.351 | 8.616 | 5.208 | 7.649 | 1.351 | -1.625 |
| Long-term debt | 0 | 4.813 | 3.131 | 2.083 | 0 | 852 | 376 | 141 | 0 | 905 | 184 | 0 | 0 |
| Short-term debt | 8.546 | 12.117 | 13.157 | 15.167 | 10.922 | 7.259 | 7.245 | 4.420 | 16.587 | 17.345 | 6.724 | 8.295 | 12.140 |
| Total debt | 8.546 | 16.930 | 16.287 | 17.250 | 10.922 | 8.111 | 7.621 | 4.561 | 16.587 | 18.250 | 6.908 | 8.295 | 12.140 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PW Unofficial title | Unofficial title | 2023 | — | — |
EB Management | Management | 2021 | — | — |
TB Management | Management | 2006 | — | — |
PM Chief Executive Officer | Chief Executive Officer | 2006 | — | — |
ÉM Management | Management | 2020 | — | — |
MN Management | Management | 2016 | — | — |
LN Management | Management | 2016 | — | — |
Rd Management | Management | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2009 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2024 | — | — | |
| Board of Directors | 2016 | — | — | |
| Chairman | 2006 | — | — | |
| Chairman | 2019 | — | — | |
| Board of Directors | 2006 | — | — | |
| Chairman | 2023 | — | — | |
| Chairman | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2021 | |
| Individual | 5.0% | 5.0% | 2009 | |
PMN INVEST ApS | Company | 15.0% | 15.0% | 2006 |
J2 Global Denmark A/S | Company | 100.0% | 100.0% | 2016 |
JS HOLDING A/S | Company | 50.0% | 50.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Wedel Ranch Krarup | Unofficial title | 0 companies |
| Einar Boije | Management | 0 companies |
| Thomas Bak | Management | 0 companies |
| Peter Michael Nielsen | Chief Executive Officer | 0 companies |
| Éadaoin Moran | Management | 0 companies |
| Marianne Nygaard | Management | 0 companies |
| Lars Nygaard | Management | 0 companies |
| Robert den Drijver | Management | 0 companies |
| Dave O’Reilly | Board of Directors | 0 companies |
| Bjarne Søballe | Board of Directors | 0 companies |
| Bret Lock Piatt | Chairman | 0 companies |
| Alton William Alberts | Board of Directors | 0 companies |
| Ryan Edward Tate | Board of Directors | 0 companies |
| George Israel | Chairman | 0 companies |
| Sigve Andreas Torvik | Board of Directors | 0 companies |
| Jens Søgaard Jørgensen | Chairman | 0 companies |
| Jeremy David Rossen | Chairman | 0 companies |
| Knud Bundgaard | Board of Directors | 0 companies |
| Seema Elizabeth Chacko | Chairman | 0 companies |
| Arjen Sebastian Berendsen | Chairman | 0 companies |