| Revenue | DKK 2M | -14% |
| EBITDA | DKK 1,1M | -2% |
| Net profit | DKK 105K | -66% |
| Total assets | DKK 5,2M | -14% |
| Equity | DKK 2,7M | +4% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.591 | 1.422 | 1.670 | 1.883 | 2.608 | 2.094 | 1.882 | 3.855 | 3.052 | 2.610 | 2.040 | 2.359 | 2.035 |
| Staff expenses | -872 | -857 | -856 | -1.084 | -1.177 | -1.572 | -1.547 | -2.156 | -2.035 | -2.255 | -1.344 | -1.208 | -905 |
| EBITDA | 272 | 106 | 343 | 282 | 1.431 | 523 | 335 | 1.700 | 1.018 | 355 | 696 | 1.151 | 1.130 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -157 | -70 | -772 | -747 | -843 | -655 | -656 | -581 | -874 |
| EBIT | 272 | 106 | 343 | 282 | 1.274 | 453 | -437 | 952 | 175 | -300 | 40 | 570 | 255 |
| Net financials | -119 | -65 | -80 | -49 | -66 | -185 | -315 | -263 | -235 | -188 | -184 | -167 | -114 |
| Profit before tax | 154 | 41 | 264 | 234 | 1.208 | 268 | -752 | 689 | -60 | -500 | -144 | 403 | 141 |
| Tax | 39 | 9 | 66 | 55 | 265 | 61 | -165 | 152 | -13 | -109 | -32 | 92 | 36 |
| Net profit | 114 | 32 | 198 | 179 | 943 | 208 | -587 | 537 | -47 | -390 | -112 | 311 | 105 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.136 | 2.678 | 3.315 | 3.964 | 4.047 | 7.969 | 9.541 | 9.075 | 8.182 | 7.474 | 6.596 | 6.006 | 5.165 |
| Equity | — | 1.412 | 1.610 | 1.739 | 2.631 | 2.839 | 2.252 | 2.790 | 2.743 | 2.353 | 2.240 | 2.551 | 2.656 |
| Long-term debt | 0 | 242 | 356 | 74 | 39 | 3.144 | 4.145 | 3.567 | 2.956 | 2.308 | 1.625 | 990 | 499 |
| Short-term debt | 931 | 912 | 1.282 | 2.149 | 1.313 | 1.862 | 3.143 | 2.606 | 2.385 | 2.813 | 2.731 | 2.416 | 1.924 |
| Total debt | 931 | 1.154 | 1.638 | 2.223 | 1.351 | 5.006 | 7.289 | 6.173 | 5.340 | 5.121 | 4.356 | 3.405 | 2.423 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PR Management | Management | 2009 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
PM Holding af 25.8.2016 ApS | Company | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Risum Mortensen | Management | 0 companies |