| Revenue | DKK 2,5M | -75% |
| EBITDA | DKK -21,3M | -26% |
| Net profit | DKK -26,4M | -35% |
| Total assets | DKK 33,1M | +5% |
| Equity | DKK 5,7M | -6% |
| Employees | 25 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -2.519 | -1.859 | -6.583 | -4.091 | -4.938 | -5.957 | -3.664 | 9.104 | 2.086 | -9.316 | -2.295 | 10.037 | 2.463 |
| Staff expenses | -4.439 | -7.170 | -9.139 | -10.122 | -10.052 | -14.767 | -18.173 | -18.093 | -18.210 | -21.034 | -24.854 | -27.020 | -23.798 |
| EBITDA | -6.958 | -9.029 | -15.722 | -14.213 | -15.131 | -20.724 | -21.838 | -8.989 | -16.160 | -30.380 | -27.149 | -16.983 | -21.335 |
| Depreciation & amort. | 88 | 305 | -1.058 | -2.747 | -2.734 | -2.901 | -3.213 | -3.722 | -2.066 | -2.308 | -2.410 | -2.264 | -4.338 |
| EBIT | -7.046 | -9.334 | -16.780 | -16.960 | -17.866 | -23.625 | -25.051 | -12.712 | -18.226 | -32.687 | -29.559 | -19.247 | -25.673 |
| Net financials | -227 | -633 | -1.074 | -728 | -1.514 | -1.674 | -928 | -1.104 | -1.544 | -886 | 517 | -1.759 | -1.342 |
| Profit before tax | -7.273 | -9.967 | -17.854 | -17.688 | -19.379 | -25.299 | -25.979 | -13.816 | -19.770 | -33.573 | -29.041 | -21.006 | -27.015 |
| Tax | -1.067 | -1.250 | -1.014 | -624 | -762 | -631 | -476 | -1.196 | -627 | -1.333 | -1.215 | -1.468 | -640 |
| Net profit | -6.206 | -8.717 | -16.840 | -17.064 | -18.617 | -24.668 | -25.503 | -12.620 | -19.143 | -32.240 | -27.826 | -19.537 | -26.375 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 10.711 | 16.279 | 21.407 | 15.580 | 18.872 | 17.582 | 18.975 | 30.125 | 37.800 | 38.933 | 39.782 | 31.650 | 33.088 |
| Equity | 3.843 | 3.426 | 4.138 | 4.074 | -11.009 | 3.796 | 2.293 | 9.672 | 7.522 | -13.315 | -8.370 | 6.089 | 5.714 |
| Long-term debt | 3.281 | 4.204 | 4.117 | 5.238 | 20.422 | 6.565 | 793 | 0 | 13.609 | 13.609 | 12.040 | 8.410 | 4.930 |
| Short-term debt | 3.587 | 8.650 | 13.151 | 6.268 | 9.459 | 7.221 | 15.888 | 20.453 | 16.669 | 37.903 | 34.360 | 15.780 | 21.719 |
| Total debt | 6.868 | 12.854 | 17.268 | 11.507 | 29.881 | 13.786 | 16.682 | 20.453 | 30.278 | 51.513 | 46.400 | 24.190 | 26.648 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
RS Management | Management | 2021 | — | — |
PV Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
KH Management | Management | 2014 | — | — |
JF Chief Executive Officer | Chief Executive Officer | 2011 | — | — |
CJ Management | Management | 2017 | — | — |
HW Management | Management | 2015 | — | — |
TL Management | Management | 2011 | — | — |
JJ Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
PR Management | Management | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2019 | — | — | |
| Chairman | 2024 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2011 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
PMC STAR ApS | Company | 90.0% | 90.0% | 2023 |
VÆKSTFONDEN | Company | 10.0% | 10.0% | 2021 |
JFL CHARLOTTENLUND ApS | Company | 5.0% | 5.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Randi Stenstrøm Andersen | Management | 0 companies |
| Peder Villemoes | Chief Executive Officer | 0 companies |
| Karl Hvingelby | Management | 0 companies |
| Jørgen Flemming Ladefoged | Chief Executive Officer | 0 companies |
| Christian Jacob Flarup | Management | 0 companies |
| Henrik Wendelboe | Management | 0 companies |
| Tommy Langhoff | Management | 0 companies |
| Jesper Juhl Christensen | Chief Executive Officer | 0 companies |
| Palle Ringgaard Maschoreck | Management | 0 companies |
| Stig Poulsen | Board of Directors | 0 companies |
| Lars Rønn | Board of Directors | 0 companies |
| Esben Hallundbæk Østergaard | Board of Directors | 0 companies |
| Jan Chresten Rantzau von Backhaus | Chairman | 0 companies |
| Flemming Hegelund Kær | Board of Directors | 0 companies |
| Clas Nylandsted Andersen | Board of Directors | 0 companies |
| Thiusius Rajeeth Savarimuthu | Board of Directors | 0 companies |
| Michael Frank | Board of Directors | 0 companies |
| Povl Thue Kristensen | Board of Directors | 0 companies |
| Jens Erik Høst | Board of Directors | 0 companies |