| Revenue | DKK -29K | +58% |
| EBITDA | DKK -29K | -58% |
| Net profit | DKK 296K | -87% |
| Total assets | DKK 23,3M | -13% |
| Equity | DKK 23,3M | -13% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -11 | -15 | -10 | — | -11 | -13 | -11 | -11 | -13 | -22 | -19 | -18 | -29 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -11 | -15 | -10 | -10 | -11 | -13 | -11 | -11 | -13 | -22 | -19 | -18 | -29 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -11 | -15 | -10 | -10 | -11 | -13 | -11 | -11 | -13 | -22 | -19 | -18 | -29 |
| Net financials | 882 | 3.159 | 3.950 | 3.771 | 6.897 | 2.828 | 2.860 | 9.417 | 5.983 | 6.764 | 6.933 | 2.240 | 330 |
| Profit before tax | 872 | 3.144 | 3.939 | 3.760 | 6.886 | 2.815 | 2.850 | 9.406 | 5.970 | 6.742 | 6.914 | 2.221 | 301 |
| Tax | -162 | -163 | -157 | -166 | -160 | -110 | -72 | -56 | -10 | 7 | -6 | 10 | 5 |
| Net profit | 1.034 | 3.306 | 4.097 | 3.926 | 7.046 | 2.925 | 2.922 | 9.462 | 5.980 | 6.734 | 6.921 | 2.211 | 296 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 22.243 | 27.261 | 28.562 | 31.401 | 35.205 | 26.249 | 25.557 | 28.807 | 26.892 | 28.290 | 35.288 | 26.806 | 23.315 |
| Equity | 1.957 | 6.449 | 7.075 | 9.369 | 12.457 | 12.212 | 14.435 | 21.190 | 25.396 | 26.709 | 35.288 | 26.786 | 23.286 |
| Long-term debt | 20.148 | 20.803 | 21.479 | 22.023 | 22.739 | 11.304 | 8.172 | 5.448 | 1.487 | 0 | 0 | 0 | 0 |
| Short-term debt | 138 | 9 | 9 | 9 | 9 | 2.733 | 2.951 | 2.169 | 9 | 1.581 | 0 | 20 | 29 |
| Total debt | 20.285 | 20.812 | 21.488 | 22.032 | 22.748 | 14.037 | 11.122 | 7.617 | 1.496 | 1.581 | 0 | 20 | 29 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HB Management | Management | 2010 | — | — |
TG Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
FB Management | Management | 2010 | — | — |
BD Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
PJ Management | Management | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2025 | — | — | |
| Chairman | 2025 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
PMKSM INVEST ApS | Company | 100.0% | 100.0% | 2025 |
COMPLETE, MERRING ApS | Company | 50.0% | 50.0% | 2012 |
TPH INVEST ApS | Company | 100.0% | 100.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Haldor Birger Hansen | Management | 0 companies |
| Torben Gottenborg Andersen | Chief Executive Officer | 0 companies |
| Frede Bording | Management | 0 companies |
| Brian Danebod | Chief Executive Officer | 0 companies |
| Per Juhl Møller | Management | 0 companies |
| Lars Olav Fischer Skovgård | Board of Directors | 0 companies |
| Preben Madsen | Chairman | 0 companies |
| Henning Gottenborg Andersen | Board of Directors | 0 companies |
| Charlotte Hornstrup Møller | Board of Directors | 0 companies |
| Thorsten Søgaard Krægpøth | Board of Directors | 0 companies |