| Revenue | DKK 16M | -15% |
| EBITDA | DKK -759K | +28% |
| Net profit | DKK -911K | +23% |
| Total assets | DKK 3,8M | -18% |
| Equity | DKK 1,6M | +6% |
| Employees | 45 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.336 | 2.901 | 2.152 | 3.444 | 3.030 | 3.107 | 13.255 | 23.404 | 25.449 | 22.099 | 25.541 | 21.084 | 18.830 | 15.957 |
| Staff expenses | -3.471 | -3.167 | -2.559 | -2.837 | -2.757 | -2.976 | -13.312 | -25.719 | -27.125 | -27.481 | -30.619 | -23.328 | -19.855 | -16.678 |
| EBITDA | -134 | -266 | -407 | 606 | 274 | 130 | -57 | -2.316 | -1.676 | -5.382 | -5.078 | -2.244 | -1.053 | -759 |
| Depreciation & amort. | 255 | 260 | 261 | 206 | 14 | -20 | -628 | -1.498 | -1.660 | -2.862 | -1.443 | -816 | -458 | -295 |
| EBIT | -389 | -526 | -668 | 400 | 260 | 110 | -686 | -3.814 | -3.336 | -8.245 | -6.521 | -3.060 | -1.510 | -1.054 |
| Net financials | -100 | -109 | -43 | -30 | -41 | -52 | -48 | -153 | 42 | 231 | -151 | -411 | -142 | -92 |
| Profit before tax | -490 | -635 | -711 | 370 | 218 | 58 | -734 | -3.967 | -3.294 | -8.014 | -6.672 | -3.471 | -1.652 | -1.147 |
| Tax | -121 | 40 | -54 | 81 | -5 | -0 | -347 | -870 | -725 | -1.763 | -1.197 | -739 | -471 | -235 |
| Net profit | -369 | -675 | -657 | 288 | 224 | 58 | -387 | -3.096 | -2.569 | -6.251 | -5.475 | -2.732 | -1.181 | -911 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.180 | 1.740 | 1.330 | 1.257 | 1.446 | 1.233 | 12.182 | 13.335 | 16.898 | 18.997 | 9.038 | 5.641 | 4.593 | 3.765 |
| Equity | -507 | -1.182 | -1.839 | -1.551 | -1.327 | -1.269 | 3.344 | 248 | 2.678 | 1.427 | -4.048 | -280 | 1.539 | 1.628 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 4.000 | 181 | 515 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.688 | 2.922 | 3.169 | 2.808 | 2.773 | 2.501 | 4.837 | 12.906 | 13.704 | 17.570 | 12.322 | 5.921 | 3.054 | 2.138 |
| Total debt | 2.688 | 2.922 | 3.169 | 2.808 | 2.773 | 2.501 | 8.837 | 13.087 | 14.219 | 17.570 | 12.322 | 5.921 | 3.054 | 2.138 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PM Management | Management | 2018 | — | — |
PM Founder | Founder | 2011 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2020 | — | — | |
| Chairman | 2019 | — | — | |
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
IdHAIR A/S | Company | 100.0% | 100.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Preben Munch Kjærgaard | Management | 0 companies |
| Poul Meineche Hansen | Founder | 0 companies |
| Dorte Kjærgaard | Chairman | 0 companies |
| Flemming Sølvstad Nielsen | Chairman | 0 companies |
| Marc Munch Fiedel Kjærgaard | Board of Directors | 0 companies |