| Revenue | DKK -325K | +110% |
| EBITDA | DKK -325K | -110% |
| Net profit | DKK -674K | -853% |
| Total assets | DKK 19,3M | -24% |
| Equity | DKK 16,1M | -4% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 7 | 277 | -9 | 2.999 | 6.809 | 11.079 | 11.619 | 11.667 | 49.256 | 4.418 | 47 | -460 | -155 | -325 |
| Staff expenses | -278 | -132 | -0 | -1.549 | -4.107 | -4.843 | -5.862 | -5.224 | -5.684 | -28 | -0 | -0 | -0 | -0 |
| EBITDA | -270 | 679 | -9 | 1.450 | 2.702 | 6.235 | 5.561 | 6.195 | 41.943 | 2.424 | 47 | -460 | -155 | -325 |
| Depreciation & amort. | -25 | 267 | -0 | -1.168 | -2.318 | -4.948 | -4.475 | -4.601 | -5.518 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -295 | 412 | -9 | 283 | 384 | 1.287 | 1.086 | 1.594 | 36.425 | 2.424 | 47 | -460 | -155 | -325 |
| Net financials | -42 | -22 | -3 | -1.209 | 322 | 590 | 800 | 239 | 9.390 | -852 | 438 | 424 | 245 | -348 |
| Profit before tax | -337 | 390 | -12 | -927 | 707 | 1.877 | 1.887 | 1.833 | 45.815 | 1.572 | 485 | -35 | 90 | -674 |
| Tax | 128 | -0 | -0 | -390 | 130 | 279 | 128 | 308 | 7.684 | 729 | -0 | -70 | -0 | -0 |
| Net profit | -465 | 390 | -12 | -536 | 576 | 1.598 | 1.759 | 1.525 | 38.131 | 843 | 485 | 35 | 90 | -674 |
| Item | 2012 | 2013 | 2014 | 2015 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 733 | 0 | 0 | 47.426 | 49.597 | 55.312 | 61.974 | 63.798 | 109.668 | 26.687 | 37.979 | 24.617 | 25.488 | 19.287 |
| Equity | -474 | -84 | -96 | 4.464 | 5.152 | 6.471 | 7.456 | 9.744 | 47.875 | 16.218 | 16.703 | 16.671 | 16.760 | 16.086 |
| Long-term debt | 0 | 0 | 0 | 24.571 | 22.574 | 23.278 | 31.534 | 25.650 | 0 | 122 | 4.467 | 4.095 | 5.753 | 2.023 |
| Short-term debt | 1.208 | 84 | 96 | 18.391 | 21.831 | 25.414 | 22.951 | 27.760 | 61.792 | 8.347 | 16.809 | 3.851 | 2.975 | 651 |
| Total debt | 1.208 | 84 | 96 | 42.962 | 44.405 | 48.692 | 54.485 | 53.411 | 61.792 | 8.468 | 21.276 | 7.946 | 8.728 | 2.675 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PM Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2017 | — | — | |
| Chairman | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
CMA HOLDING RANDERS ApS | Company | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Møller Lassen | Chief Executive Officer | 0 companies |
| Heinz Kvottrup Lorentzen | Board of Directors | 0 companies |
| Svend Aage Jensen | Board of Directors | 0 companies |
| Michael Maigaard Nielsen | Chairman | 0 companies |