| Revenue | DKK 1,3M | +165% |
| EBITDA | DKK 853K | +452% |
| Net profit | DKK 555K | +917% |
| Total assets | DKK 4,7M | -34% |
| Equity | DKK 749K | +285% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.152 | 1.075 | 927 | 1.415 | 1.820 | 1.634 | 1.921 | 1.242 | 1.474 | 1.393 | 791 | 754 | 493 | 1.307 |
| Staff expenses | -285 | -302 | -293 | -297 | -348 | -338 | -422 | -432 | -412 | -304 | -320 | -660 | -338 | -454 |
| EBITDA | 866 | 773 | 634 | 1.118 | 1.472 | 1.296 | 1.499 | 810 | 1.061 | 1.089 | 472 | 94 | 155 | 853 |
| Depreciation & amort. | -183 | -100 | -107 | -212 | -226 | -119 | -198 | -176 | -186 | -78 | -61 | -38 | -27 | -43 |
| EBIT | 683 | 673 | 527 | 906 | 1.246 | 1.177 | 1.302 | 634 | 875 | 1.011 | 411 | 57 | 128 | 810 |
| Net financials | -2 | 1 | 0 | 0 | -6 | 25 | 69 | 88 | 112 | 147 | 196 | 323 | -57 | -99 |
| Profit before tax | 682 | 674 | 527 | 906 | 1.240 | 1.202 | 1.371 | 722 | 987 | 1.158 | 607 | 380 | 70 | 711 |
| Tax | 174 | 147 | 140 | 214 | 275 | 264 | 302 | 161 | 217 | 256 | 135 | 84 | 16 | 157 |
| Net profit | 508 | 527 | 387 | 692 | 964 | 937 | 1.068 | 561 | 770 | 902 | 473 | 296 | 55 | 555 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.504 | 3.111 | 3.460 | 4.458 | 5.347 | 6.255 | 7.387 | 7.573 | 7.872 | 8.546 | 9.032 | 9.602 | 7.165 | 4.745 |
| Equity | 2.263 | 2.790 | 3.177 | 3.869 | 4.834 | 5.771 | 4.839 | 5.400 | 6.170 | 7.072 | 7.544 | 7.840 | 195 | 749 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 140 | 242 | 197 | 523 | 476 | 438 | 2.514 | 2.126 | 1.666 | 1.438 | 1.473 | 1.753 | 6.949 | 3.968 |
| Total debt | 140 | 242 | 197 | 523 | 476 | 438 | 2.514 | 2.126 | 1.666 | 1.438 | 1.473 | 1.753 | 6.949 | 3.968 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PM Management | Management | 2012 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MUNK VALLENTIN HOLDING ApS | Company | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Per Munk Vallentin | Management | 0 companies |