| Revenue | DKK 1,2M | -56% |
| EBITDA | DKK -313K | -134% |
| Net profit | DKK -302K | -150% |
| Total assets | DKK 5,5M | -9% |
| Equity | DKK 2,8M | -10% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 30 | -150 | 6 | 239 | 86 | 1.272 | 1.545 | 1.248 | 2.360 | 1.804 | 2.869 | 2.830 | 1.241 |
| Staff expenses | -0 | -0 | -0 | -0 | -269 | -707 | -1.842 | -1.364 | -1.554 | -2.125 | -2.437 | -1.915 | -1.554 |
| EBITDA | 30 | -150 | 6 | 239 | -182 | 565 | -296 | -116 | 806 | -321 | 432 | 915 | -313 |
| Depreciation & amort. | -0 | -0 | 5 | 5 | 5 | -0 | -0 | -0 | -8 | -18 | -18 | -13 | -13 |
| EBIT | 30 | -150 | 1 | 234 | -187 | 565 | -296 | -117 | 798 | -340 | 414 | 902 | -326 |
| Net financials | -18 | -20 | -26 | -26 | -36 | -14 | -20 | -35 | -3 | -41 | -80 | -113 | -61 |
| Profit before tax | 12 | -170 | -25 | 208 | -224 | 551 | -317 | -152 | 795 | -381 | 334 | 789 | -387 |
| Tax | 3 | -26 | -5 | 47 | -48 | 122 | -68 | -33 | 178 | -81 | 85 | 189 | -84 |
| Net profit | 9 | -144 | -20 | 162 | -175 | 429 | -248 | -119 | 617 | -299 | 250 | 600 | -302 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 317 | 431 | 787 | 1.557 | 2.416 | 3.563 | 3.728 | 3.721 | 5.838 | 6.498 | 6.482 | 6.029 | 5.493 |
| Equity | -230 | -373 | -393 | -232 | -407 | 22 | -226 | 1.977 | 2.593 | 2.294 | 2.544 | 3.144 | 2.841 |
| Long-term debt | 300 | 500 | 500 | 500 | 1.000 | 1.000 | 1.000 | 0 | 0 | 0 | 0 | 5 | 10 |
| Short-term debt | 247 | 305 | 681 | 1.289 | 1.823 | 2.541 | 2.954 | 1.744 | 3.241 | 4.204 | 3.938 | 2.880 | 2.652 |
| Total debt | 547 | 805 | 1.181 | 1.789 | 2.823 | 3.541 | 3.954 | 1.744 | 3.241 | 4.204 | 3.938 | 2.880 | 2.652 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PH Founder | Founder | 2006 | — | — |
LM Management | Management | 2015 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Marschall Group Holding ApS | Company | 100.0% | 100.0% | 2024 |
| Individual | 20.0% | 20.0% | 2006 | |
| Individual | 20.0% | 20.0% | 2006 | |
PETER MARSCHALL DESIGN- OG ARKITEKTFIRMA ApS | Company | 20.0% | 20.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Høgh Marschall | Founder | 0 companies |
| Lissen Marschall | Management | 0 companies |