| Revenue | DKK 14,3M | -15% |
| EBITDA | DKK -1,2M | -132% |
| Net profit | DKK -1M | -360% |
| Total assets | DKK 13,5M | +15% |
| Equity | DKK 2M | -35% |
| Employees | 27 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 6.298 | 9.087 | 12.341 | 16.911 | 14.335 |
| Staff expenses | -5.979 | -6.656 | -12.041 | -13.125 | -15.552 |
| EBITDA | 319 | 2.432 | -318 | 3.786 | -1.217 |
| Depreciation & amort. | -36 | -12 | -0 | -26 | -60 |
| EBIT | 283 | 2.420 | -318 | 3.760 | -1.277 |
| Net financials | 2 | 256 | 135 | 2.814 | 9 |
| Profit before tax | 285 | 2.676 | -182 | 1.308 | -1.268 |
| Tax | 76 | 602 | -11 | 905 | -221 |
| Net profit | 209 | 2.074 | -172 | 403 | -1.047 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 13.267 | 22.734 | 12.558 | 11.724 | 13.517 |
| Equity | 709 | 2.783 | 2.611 | 3.014 | 1.967 |
| Long-term debt | 977 | 510 | 510 | 510 | 0 |
| Short-term debt | 11.580 | 19.441 | 9.437 | 8.200 | 11.549 |
| Total debt | 12.557 | 19.951 | 9.947 | 8.710 | 11.549 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
PM Chief Executive Officer | Chief Executive Officer | 2024 |
CJ Management | Management | 2024 |
| Former (6) | ||
MP Management | Management | 2019 – 2022 |
CB Management | Management | 2022 – 2024 |
KH | Audit | 2011 – 2013 |
HB Management | Management | 2008 – 2013 |
PH Management | Management | 2013 – 2013 |
HF Management | Management | 2013 – 2019 |
| Name | Role | Member since |
|---|---|---|
| Current (7) | ||
| Board of Directors | 2020 | |
| Board of Directors | 2023 | |
| Board of Directors | 2023 | |
| Deputy Chairman | 2025 | |
| Chairman | 2025 | |
| Board of Directors | 2025 | |
| Board of Directors | 2018 | |
| Former (17) | ||
| Chairman | 2021 – 2023 | |
| Board of Directors | 2020 – 2023 | |
| Board of Directors | 2008 – 2013 | |
| Chairman | 2023 – 2024 | |
| Board of Directors | 2013 – 2020 | |
| Chairman | 2014 – 2018 | |
| Board of Directors | 2013 – 2013 | |
| Chairman | 2018 – 2020 | |
| Board of Directors | 2013 – 2020 | |
| Board of Directors | 2014 – 2018 | |
| Board of Directors | 2013 – 2013 | |
| Board of Directors | 2011 – 2013 | |
| Chairman | 2020 – 2021 | |
| Board of Directors | 2013 – 2013 | |
| Board of Directors | 2016 – 2018 | |
| Board of Directors | 2013 – 2014 | |
| Chairman | 2013 – 2014 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 66.67–89.99% | 66.67–89.99% | 2013 | |
| Company | 15–19.99% | 15–19.99% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Pagaard Arnesen | Management | 0 companies |
| Claus Bossow | Management | 0 companies |
| Kristian Henning Pryds | Audit | 0 companies |
| Pål Morten Tung | Chief Executive Officer | 0 companies |
| Henrik Boye Ebbesen | Management | 0 companies |
| Poul Herlev Lorentzen | Management | 0 companies |
| Claus Juncker | Management | 0 companies |
| Henrik Friis Pedersen | Management | 0 companies |
| John Kirketerp Jensen | Chairman | 0 companies |
| Preben Munch Kjærgaard | Board of Directors | 0 companies |
| Knud Erik Ravn Nielsen | Board of Directors | 0 companies |
| Bertel David Maigaard | Chairman | 0 companies |
| Poul-Erik Jakobsen | Board of Directors | 0 companies |
| Harald Dørum | Board of Directors | 0 companies |
| Peter Kristian Rolin | Chairman | 0 companies |
| Michael Juul Nielsen | Board of Directors | 0 companies |
| Keld Gregersen | Chairman | 0 companies |
| Henrik Meller Jacobsen | Board of Directors | 0 companies |
| Hans-Erik Westerberg | Board of Directors | 0 companies |
| Egon Jensen | Board of Directors | 0 companies |
| Claes Lundell | Board of Directors | 0 companies |
| Nick Kirkland Elsass | Board of Directors | 0 companies |
| Klaus Storm | Board of Directors | 0 companies |
| Leif Skov | Chairman | 0 companies |
| Iben Hjorth Buskop | Deputy Chairman | 0 companies |
| Linhardt Jensen | Board of Directors | 0 companies |
| Stig Holst Hartwig | Chairman | 0 companies |
| Lars Trap | Board of Directors | 0 companies |
| Pekka Lähdekorpi | Board of Directors | 0 companies |
| Hans Christian Schmidt | Board of Directors | 0 companies |
| Peter Wilhelmsen | Board of Directors | 0 companies |
| Otto Frederik Spliid | Chairman | 0 companies |