| Revenue | DKK 1,3M | +56% |
| EBITDA | DKK 716K | +39% |
| Net profit | DKK 212K | +1054% |
| Total assets | DKK 2,6M | +15% |
| Equity | DKK -629K | +25% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -2.522 | — | — | 4.714 | 2.697 | -2.792 | 1.481 | 1.944 | 852 | 1.325 |
| Staff expenses | -2.256 | -0 | -0 | -3.412 | -2.371 | -2.836 | -682 | -456 | -335 | -609 |
| EBITDA | -246 | 0 | 0 | 1.302 | 326 | -5.628 | 799 | 1.488 | 516 | 716 |
| Depreciation & amort. | -10 | -0 | -0 | -2 | -8 | -143 | -262 | -882 | -453 | -475 |
| EBIT | -256 | 0 | 0 | 1.300 | 318 | -5.771 | 537 | 605 | 63 | 241 |
| Net financials | -12 | 0 | 0 | -43 | 179 | -567 | -173 | -104 | -36 | 30 |
| Profit before tax | -251 | 0 | 0 | 1.257 | 497 | -6.338 | 364 | 502 | 27 | 271 |
| Tax | -71 | -0 | -0 | 312 | 117 | -1.372 | 179 | 126 | 9 | 59 |
| Net profit | -180 | 0 | 0 | 945 | 380 | -4.966 | 185 | 376 | 18 | 212 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.905 | 0 | 0 | 14.002 | 17.479 | 9.008 | 4.391 | 4.307 | 2.249 | 2.593 |
| Equity | 709 | 0 | 0 | 3.358 | 3.739 | -1.227 | -1.235 | -859 | -841 | -629 |
| Long-term debt | -73 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | -4.123 | 0 | 0 | 10.222 | 13.320 | 9.715 | 5.506 | 5.096 | 3.090 | 3.222 |
| Total debt | -4.196 | 0 | 0 | 10.222 | 13.320 | 9.715 | 5.506 | 5.096 | 3.090 | 3.222 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KB Audit | Audit | 2007 | — | — |
VC Management | Management | 2007 | — | — |
CI Chief Executive Officer | Chief Executive Officer | 2007 | — | — |
PM Management | Management | 2008 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2007 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
P. M. GROUP HOLDING ApS | Company | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Karl-Alfred Brylle | Audit | 0 companies |
| Victor Christoffersen | Management | 0 companies |
| Christian Iversen | Chief Executive Officer | 0 companies |
| Peder Munk Antonsen | Management | 0 companies |
| Sebastian Benjamin Bahn Christoffersen | Board of Directors | 0 companies |
| Helen Mimi Janniche | Board of Directors | 0 companies |
| Stephanie Ruhayu Mustar Jensen | Board of Directors | 0 companies |
| Maria Munk | Board of Directors | 0 companies |