| Revenue | DKK 5M | +13% |
| EBITDA | DKK 519K | +161% |
| Net profit | DKK 338K | +542% |
| Total assets | DKK 5,4M | -1% |
| Equity | DKK 1,8M | +13% |
| Employees | 6 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.083 | 2.408 | 3.161 | 3.564 | 4.370 | 4.328 | 3.903 | 3.686 | 3.460 | 3.652 | 4.341 | 4.751 | 4.460 | 5.038 |
| Staff expenses | -1.589 | -2.388 | -2.780 | -3.308 | -3.540 | -3.717 | -3.790 | -3.560 | -3.375 | -3.487 | -3.668 | -4.153 | -4.261 | -4.519 |
| EBITDA | 494 | 21 | 381 | 256 | 829 | 610 | 113 | 125 | 85 | 166 | 673 | 598 | 199 | 519 |
| Depreciation & amort. | 7 | -15 | 20 | -8 | -6 | -5 | -14 | -14 | -20 | -9 | -67 | -42 | -12 | -12 |
| EBIT | 487 | 6 | 361 | 248 | 823 | 605 | 99 | 111 | 66 | 156 | 605 | 555 | 187 | 507 |
| Net financials | -25 | -67 | -47 | -61 | -60 | -80 | -66 | -65 | -42 | -56 | -99 | -87 | -109 | -66 |
| Profit before tax | 463 | -61 | 314 | 187 | 763 | 526 | 32 | 46 | 24 | 101 | 506 | 469 | 78 | 440 |
| Tax | 119 | -2 | 70 | 55 | 171 | 120 | 12 | 15 | 9 | 27 | 126 | 111 | 26 | 103 |
| Net profit | 343 | -59 | 244 | 133 | 592 | 405 | 21 | 31 | 15 | 74 | 381 | 358 | 53 | 338 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.679 | 2.769 | 4.245 | 5.252 | 4.986 | 5.716 | 4.408 | 4.335 | 4.010 | 4.587 | 5.244 | 5.240 | 5.453 | 5.380 |
| Equity | 715 | 656 | 900 | 934 | 1.425 | 1.630 | 1.351 | 1.274 | 1.178 | 1.139 | 1.405 | 1.645 | 1.576 | 1.787 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 65 | 152 | 155 | 463 | 164 | 171 | 177 |
| Short-term debt | 1.963 | 2.113 | 3.345 | 4.310 | 3.555 | 4.079 | 3.051 | 2.993 | 2.676 | 3.286 | 3.345 | 3.406 | 3.677 | 3.394 |
| Total debt | 1.963 | 2.113 | 3.345 | 4.310 | 3.555 | 4.079 | 3.051 | 3.057 | 2.828 | 3.441 | 3.807 | 3.570 | 3.847 | 3.571 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PM Management | Management | 2008 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Per Mørch Nielsen | Management | 0 companies |