| Revenue | DKK -330K | -4% |
| EBITDA | DKK -2,7M | +1% |
| Net profit | DKK 6,6M | +488% |
| Total assets | DKK 29,6M | +22% |
| Equity | DKK 24,7M | +26% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.255 | 2.151 | 1.362 | 888 | 134 | 1.227 | 769 | 88 | 46 | -102 | -336 | -247 | -345 | -330 |
| Staff expenses | -1.777 | -1.195 | -1.345 | -1.825 | -1.871 | -1.706 | -1.868 | -1.982 | -2.018 | -2.239 | -2.771 | -2.431 | -2.359 | -2.358 |
| EBITDA | 1.116 | 957 | 17 | -937 | 2.146 | -479 | -1.098 | -1.893 | -1.972 | -2.341 | -3.107 | -2.678 | -2.704 | -2.688 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 1.116 | 957 | 17 | -937 | 2.146 | -479 | -1.098 | -1.893 | -1.972 | -2.341 | -3.107 | -2.678 | -2.704 | -2.688 |
| Net financials | 9 | 1.853 | 3.619 | 4.083 | 28 | 4.411 | 4.669 | 3.821 | 4.033 | 1.246 | 2.711 | 2.944 | 3.678 | 10.770 |
| Profit before tax | 1.125 | 2.810 | 3.636 | 3.146 | 2.174 | 3.932 | 3.570 | 1.928 | 2.061 | -1.095 | -397 | 267 | 975 | 8.082 |
| Tax | 405 | 710 | 894 | 746 | 483 | 867 | 812 | 429 | 459 | 484 | 136 | -317 | -148 | 1.489 |
| Net profit | 720 | 2.100 | 2.742 | 2.400 | 1.691 | 3.065 | 2.758 | 1.499 | 1.603 | -1.579 | -533 | 584 | 1.122 | 6.593 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.442 | 3.677 | 4.949 | 4.241 | 4.401 | 5.988 | 6.670 | 4.662 | 4.522 | 26.663 | 24.280 | 24.292 | 24.186 | 29.582 |
| Equity | 800 | 2.676 | 3.818 | 3.368 | 3.809 | 4.874 | 5.632 | 4.131 | 3.734 | 21.022 | 20.049 | 19.555 | 19.656 | 24.749 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 642 | 1.000 | 1.131 | 872 | 591 | 1.114 | 1.037 | 531 | 788 | 1.982 | 1.070 | 1.554 | 1.267 | 4.833 |
| Total debt | 642 | 1.000 | 1.131 | 872 | 591 | 1.114 | 1.037 | 531 | 788 | 1.982 | 1.070 | 1.554 | 1.267 | 4.833 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PM Management | Management | 2011 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
STEGOSAURUS HOLDING ApS | Company | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Mathias Harper | Management | 0 companies |