| Revenue | DKK 1,4M | +15% |
| EBITDA | DKK 609K | +3% |
| Net profit | DKK 480K | +24% |
| Total assets | DKK 1,2M | -22% |
| Equity | DKK 902K | -26% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.244 | 2.670 | 2.564 | 2.796 | 1.628 | 1.471 | 1.761 | 1.595 | 1.868 | 1.661 | 1.258 | 1.185 | 1.192 | 1.365 |
| Staff expenses | -1.857 | -1.185 | -1.232 | -1.216 | -1.297 | -1.164 | -1.190 | -1.120 | -929 | -744 | -636 | -608 | -600 | -756 |
| EBITDA | 37 | 553 | 323 | 642 | 331 | 307 | 571 | 475 | 939 | 917 | 622 | 577 | 592 | 609 |
| Depreciation & amort. | -351 | -387 | -387 | -422 | -371 | -181 | -117 | -78 | -25 | -16 | -103 | -136 | -112 | -3 |
| EBIT | -314 | 167 | -63 | 219 | -40 | 126 | 454 | 397 | 914 | 900 | 519 | 441 | 480 | 606 |
| Net financials | -53 | -53 | -50 | -50 | -40 | -30 | 9 | 7 | -6 | -1 | 14 | 35 | 19 | 10 |
| Profit before tax | -366 | 114 | -113 | 169 | -80 | 95 | 462 | 404 | 908 | 899 | 533 | 476 | 498 | 616 |
| Tax | -90 | 33 | -33 | 35 | -3 | 21 | 102 | 90 | 200 | 199 | 119 | 105 | 110 | 136 |
| Net profit | -276 | 81 | -80 | 135 | -77 | 74 | 360 | 315 | 708 | 700 | 414 | 371 | 389 | 480 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.790 | 1.892 | 1.762 | 1.271 | 1.162 | 835 | 845 | 1.014 | 1.618 | 1.573 | 1.686 | 1.604 | 1.589 | 1.247 |
| Equity | -236 | -155 | -236 | -232 | -309 | -234 | 126 | 441 | 448 | 1.148 | 1.262 | 1.234 | 1.222 | 902 |
| Long-term debt | 810 | 882 | 719 | 547 | 422 | 356 | 145 | 64 | 33 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.212 | 1.166 | 1.280 | 956 | 1.049 | 713 | 574 | 509 | 1.137 | 425 | 420 | 361 | 367 | 345 |
| Total debt | 2.022 | 2.048 | 1.998 | 1.503 | 1.470 | 1.070 | 719 | 573 | 1.170 | 425 | 420 | 361 | 367 | 345 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PM Management | Management | 2009 | — | — |
LL Management | Management | 2017 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
PMC INVEST ApS | Company | 100.0% | 100.0% | 2020 |
LENE LARSEN INVEST ApS | Company | 50.0% | 50.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Paul Marcus Clausen | Management | 0 companies |
| Lene Larsen | Management | 0 companies |