| Revenue | DKK 558K | +6% |
| EBITDA | DKK 22K | -21% |
| Net profit | DKK 20K | -33% |
| Total assets | DKK 1,6M | -11% |
| Equity | DKK 524K | +4% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 405 | 462 | 196 | 75 | 153 | 606 | 662 | 539 | 507 | 966 | 604 | 629 | 526 | 558 |
| Staff expenses | -231 | -195 | -71 | -120 | -143 | -293 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 174 | 267 | 125 | -46 | 11 | 313 | 102 | 73 | 21 | 416 | 45 | 36 | 28 | 22 |
| Depreciation & amort. | -57 | -57 | -57 | -57 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 117 | 210 | 68 | -103 | 11 | 313 | 102 | 73 | 21 | 416 | 45 | 36 | 28 | 22 |
| Net financials | -2 | -2 | -3 | -2 | -3 | -4 | -3 | -4 | -1 | -3 | -9 | -1 | 2 | -2 |
| Profit before tax | 115 | 208 | 65 | -105 | 7 | 309 | 100 | 69 | 19 | 414 | 36 | 35 | 30 | 20 |
| Tax | 36 | 55 | 24 | -18 | 2 | 73 | 27 | 18 | 7 | 94 | 13 | -0 | -0 | -0 |
| Net profit | 79 | 153 | 40 | -87 | 5 | 237 | 73 | 51 | 12 | 319 | 23 | 35 | 30 | 20 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 790 | 864 | 523 | 337 | 409 | 712 | 741 | 517 | 820 | 1.024 | 1.992 | 930 | 1.762 | 1.569 |
| Equity | 337 | 420 | 310 | 183 | 189 | 425 | 327 | 306 | 273 | 580 | 439 | 474 | 504 | 524 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 399 | 406 | 191 | 149 | 214 | 287 | 414 | 208 | 544 | 442 | 1.553 | 456 | 1.258 | 1.045 |
| Total debt | 399 | 406 | 191 | 149 | 214 | 287 | 414 | 208 | 544 | 442 | 1.553 | 456 | 1.258 | 1.045 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OE Management | Management | 2011 | — | — |
MT Founder | Founder | 2009 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2009 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
HÖILUND HOLDING ApS | Company | 50.0% | 50.0% | 2025 |
PMN5700 ApS | Company | 50.0% | 50.0% | 2025 |
PMN5700 HOLDING ApS | Company | 33.3% | 33.3% | 2017 |
IPI HOLDING ApS | Company | 33.3% | 33.3% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Ove Erik Höilund Mortensen | Management | 0 companies |
| Michael Thorsen Elgaard | Founder | 0 companies |
| Lars Glasow Carlsen | Chairman | 0 companies |
| Preben Majdahl Nielsen | Board of Directors | 0 companies |
| Berit Elgaard | Board of Directors | 0 companies |