| Revenue | DKK 760K | +7% |
| EBITDA | DKK 301K | -41% |
| Net profit | DKK 243K | -19% |
| Total assets | DKK 1,2M | -4% |
| Equity | DKK 930K | -6% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.121 | 1.456 | 1.430 | 1.165 | 1.341 | 1.914 | 1.398 | 1.279 | 967 | 1.490 | 1.471 | 717 | 708 | 760 |
| Staff expenses | -444 | -591 | -689 | -599 | -597 | -788 | -755 | -640 | -423 | -430 | -281 | -293 | -199 | -224 |
| EBITDA | 678 | 865 | 741 | 516 | 744 | 1.126 | 643 | 566 | 544 | 1.059 | 1.190 | 424 | 509 | 301 |
| Depreciation & amort. | -274 | -287 | -332 | -123 | -243 | -306 | -521 | -602 | -543 | -293 | -277 | -228 | -138 | 24 |
| EBIT | 404 | 578 | 409 | 393 | 500 | 820 | 122 | -36 | 1 | 766 | 913 | 197 | 371 | 278 |
| Net financials | -114 | -79 | -46 | -10 | -21 | -9 | 14 | 3 | 23 | 40 | 89 | 73 | 16 | 33 |
| Profit before tax | 290 | 499 | 363 | 383 | 479 | 811 | 136 | -33 | 24 | 806 | 1.003 | 269 | 387 | 311 |
| Tax | 113 | 131 | 95 | 84 | 109 | 178 | 31 | -8 | -10 | 175 | 220 | 59 | 85 | 68 |
| Net profit | 177 | 368 | 268 | 299 | 370 | 633 | 106 | -25 | 33 | 631 | 783 | 210 | 302 | 243 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.974 | 1.985 | 1.422 | 2.538 | 2.685 | 4.368 | 4.647 | 3.787 | 3.128 | 4.102 | 3.887 | 1.342 | 1.271 | 1.224 |
| Equity | 235 | 603 | 871 | 1.170 | 1.540 | 2.172 | 1.978 | 1.953 | 1.986 | 2.617 | 3.150 | 1.185 | 987 | 930 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 590 | 1.112 | 268 | 100 | 196 | 242 | 0 | 0 | 0 |
| Short-term debt | 1.699 | 1.359 | 547 | 1.279 | 1.074 | 1.477 | 1.446 | 1.510 | 1.042 | 1.289 | 494 | 157 | 284 | 293 |
| Total debt | 1.699 | 1.359 | 547 | 1.279 | 1.074 | 2.067 | 2.558 | 1.778 | 1.142 | 1.485 | 737 | 157 | 284 | 293 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PE Management | Management | 2011 | — | — |
TR | Founder | 2010 | — | — |
CN Management | Management | 2010 | — | — |
MM Management | Management | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2010 | — | — | |
| Chairman | 2010 | — | — | |
| Board of Directors | 2010 | — | — | |
| Chairman | 2011 | — | — | |
| Board of Directors | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
PRO OUTDOOR HOLDING ApS | Company | 100.0% | 100.0% | 2014 |
MYMAX GROUP ApS | Company | 50.0% | 50.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Eggert Vilhelmsen | Management | 0 companies |
| Thomas Roland Bulskov Nielsen | Founder | 0 companies |
| Claus Nimgaard | Management | 0 companies |
| Martin Møller | Management | 0 companies |
| Arne Vagn Hansen | Board of Directors | 0 companies |
| Dan Roland Nielsen | Chairman | 0 companies |
| Thomas Bøgelund Norvold | Board of Directors | 0 companies |
| Niels Peter Vilhelmsen | Chairman | 0 companies |
| Mark Thyrring-Johansen | Board of Directors | 0 companies |