| Revenue | DKK 1,2M | +19% |
| EBITDA | DKK 81K | +198% |
| Net profit | DKK 32K | +139% |
| Total assets | DKK 634K | +15% |
| Equity | DKK 363K | +10% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | 1.370 | 1.063 | 1.223 | 1.339 | 1.274 | 1.181 | 1.423 | 1.499 | 1.430 | 1.301 | 1.242 | 989 | 1.173 |
| Staff expenses | -0 | -1.419 | -1.245 | -1.033 | -1.035 | -1.048 | -1.047 | -1.277 | -1.177 | -1.329 | -1.264 | -1.187 | -1.071 | -1.092 |
| EBITDA | 154 | -49 | -182 | 190 | 305 | 225 | 134 | 146 | 322 | 102 | 38 | 55 | -82 | 81 |
| Depreciation & amort. | -0 | -68 | -89 | -118 | -83 | -65 | -65 | -50 | -30 | -28 | -25 | -18 | -12 | -20 |
| EBIT | 154 | -117 | -270 | 72 | 222 | 161 | 69 | 96 | 291 | 74 | 13 | 37 | -94 | 61 |
| Net financials | 0 | -38 | -68 | -62 | -62 | -44 | -159 | -27 | -153 | -9 | -7 | -7 | -5 | -19 |
| Profit before tax | 154 | -156 | -199 | 10 | 160 | 117 | -89 | 69 | 139 | 65 | 6 | 29 | -99 | 42 |
| Tax | -0 | -37 | 70 | 7 | 37 | 30 | -23 | 15 | 30 | 14 | 1 | 7 | -18 | 10 |
| Net profit | 154 | -118 | -268 | 4 | 123 | 87 | -66 | 54 | 108 | 51 | 5 | 22 | -80 | 32 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.021 | 2.400 | 1.736 | 1.595 | 1.745 | 1.667 | 1.418 | 1.437 | 1.260 | 1.026 | 860 | 952 | 551 | 634 |
| Equity | 670 | 552 | 84 | 88 | 211 | 299 | 233 | 286 | 394 | 445 | 450 | 473 | 331 | 363 |
| Long-term debt | 125 | 329 | 440 | 379 | 498 | 442 | 388 | 321 | 36 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.217 | 1.518 | 1.212 | 1.128 | 1.036 | 927 | 797 | 830 | 829 | 581 | 410 | 480 | 220 | 271 |
| Total debt | 1.342 | 1.848 | 1.652 | 1.507 | 1.534 | 1.369 | 1.185 | 1.151 | 866 | 581 | 410 | 480 | 220 | 271 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PM Management | Management | 2011 | — | — |
JA | Founder | 2009 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Mengers | Management | 0 companies |
| Julian Als Mengers Berthelsen | Founder | 0 companies |