| Revenue | DKK 607K | -145% |
| EBITDA | DKK 607K | +139% |
| Net profit | DKK 599K | +140% |
| Total assets | DKK 2,6M | +28% |
| Equity | DKK 2,6M | +31% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 8.510 | 2.647 | 4.176 | 6.633 | 6.091 | 6.542 | 5.508 | 3.212 | 2.250 | -239 | -873 | -1.352 | 607 |
| Staff expenses | -2.086 | -2.574 | -4.049 | -4.596 | -8.478 | -5.647 | -4.134 | -2.734 | -2.155 | -8 | -0 | -200 | -0 |
| EBITDA | 304 | 53 | 127 | 2.037 | -2.387 | 894 | 1.374 | 478 | 94 | -247 | -873 | -1.552 | 607 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | 3 | -5 | -5 | -2 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 304 | 53 | 127 | 2.037 | -2.390 | 890 | 1.369 | 476 | 94 | -247 | -873 | -1.552 | 607 |
| Net financials | -0 | -7 | -17 | -178 | -277 | -26 | -88 | -25 | -16 | -25 | 364 | 49 | -8 |
| Profit before tax | 304 | 46 | 110 | 1.858 | -2.667 | 864 | 1.459 | 451 | 79 | -272 | -509 | -1.503 | 599 |
| Tax | 80 | 34 | 44 | 484 | -576 | 199 | 300 | 102 | 21 | -54 | -0 | -0 | -0 |
| Net profit | 223 | 12 | 65 | 1.374 | -2.091 | 665 | 1.158 | 349 | 58 | -218 | -509 | -1.503 | 599 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.678 | 1.717 | 2.049 | 4.865 | 3.557 | 1.959 | 2.287 | 2.181 | 1.590 | 2.546 | 1.769 | 2.038 | 2.615 |
| Equity | 473 | 311 | 376 | 1.751 | -1.341 | -676 | 482 | 832 | 389 | 172 | -338 | 1.959 | 2.558 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 112 | 250 | 0 | 1.500 | 0 | 0 |
| Short-term debt | 1.204 | 1.406 | 1.671 | 3.115 | 4.897 | 2.635 | 1.805 | 1.226 | 950 | 2.374 | 607 | 79 | 57 |
| Total debt | 1.204 | 1.406 | 1.671 | 3.115 | 4.897 | 2.635 | 1.805 | 1.338 | 1.200 | 2.374 | 2.107 | 79 | 57 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MM Management | Management | 2009 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
PMG GROUP A/S | Company | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Munk Marcussen | Management | 0 companies |