| Revenue | DKK 178K | -1135% |
| EBITDA | DKK 178K | +1135% |
| Net profit | DKK -541K | -2172% |
| Total assets | DKK 27,6M | +302% |
| Equity | DKK 15,7M | +211% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 317 | 5 | 9 | -835 | 1.447 | 342 | -57 | 273 | 390 | 98 | 4.762 | -17 | 178 |
| Staff expenses | -0 | -1 | -42 | -17 | -0 | -36 | -0 | -0 | -0 | -106 | -0 | -0 | -0 |
| EBITDA | 280 | -7 | -33 | -851 | 1.440 | 306 | -57 | 273 | 390 | -133 | 4.762 | -17 | 178 |
| Depreciation & amort. | -0 | -0 | -11 | -11 | -11 | -11 | -36 | -36 | -36 | -36 | -39 | -66 | -178 |
| EBIT | 280 | -7 | -44 | -862 | 1.429 | 295 | -92 | 237 | 355 | -169 | 4.723 | -83 | -0 |
| Net financials | 34 | -179 | -275 | -283 | -357 | -367 | -101 | -154 | -182 | 120 | -36 | 124 | -614 |
| Profit before tax | 314 | -186 | -319 | -1.145 | 1.072 | -72 | -194 | 83 | 173 | -49 | 4.687 | 40 | -614 |
| Tax | -10 | -120 | -76 | -267 | -232 | -108 | -43 | -43 | -65 | 23 | -25 | 14 | -73 |
| Net profit | 324 | -66 | -243 | -878 | 1.304 | 36 | -151 | 126 | 238 | -72 | 4.712 | 26 | -541 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 90 | 7.797 | 7.663 | 7.100 | 6.461 | 2.345 | 2.980 | 4.512 | 5.254 | 10.553 | 13.804 | 6.868 | 27.575 |
| Equity | 8 | -58 | -301 | -1.179 | 125 | 161 | 10 | 136 | 374 | 302 | 5.014 | 5.041 | 15.694 |
| Long-term debt | 0 | 3.930 | 3.749 | 3.564 | 3.376 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.391 |
| Short-term debt | 82 | 3.922 | 4.207 | 4.706 | 2.936 | 2.175 | 2.968 | 4.376 | 4.879 | 10.251 | 8.789 | 1.827 | 5.860 |
| Total debt | 82 | 7.851 | 7.955 | 8.270 | 6.312 | 2.175 | 2.968 | 4.376 | 4.879 | 10.251 | 8.789 | 1.827 | 11.250 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CM Management | Management | 2012 | — | — |
PM Management | Management | 2013 | — | — |
HF Management | Management | 2012 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
PMR ApS | Company | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Christina Mascaringhe Borreby | Management | 0 companies |
| Per Michael Riis | Management | 0 companies |
| Helle Funch Nielsen | Management | 0 companies |