| Revenue | DKK 2,9M | -55% |
| EBITDA | DKK 1,5M | -54% |
| Net profit | DKK -599K | -250% |
| Total assets | DKK 41,5M | -17% |
| Equity | DKK 15,5M | -4% |
| Employees | 2 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.308 | 3.441 | 3.444 | 4.116 | 4.769 | 4.434 | 4.910 | 5.518 | 6.315 | 7.594 | 6.322 | 2.862 |
| Staff expenses | -1.056 | -1.682 | -1.345 | -2.226 | -2.164 | -2.205 | -2.537 | -2.353 | -3.158 | -3.974 | -3.083 | -1.103 |
| EBITDA | 1.828 | 667 | 1.798 | 1.574 | 2.529 | 2.119 | 2.299 | 3.119 | 3.092 | 3.542 | 3.184 | 1.473 |
| Depreciation & amort. | 297 | 531 | 552 | 560 | -478 | -501 | -994 | -858 | -1.055 | -1.122 | -1.101 | -900 |
| EBIT | 1.531 | 135 | 1.246 | 1.014 | 2.050 | 1.618 | 1.305 | 2.261 | 2.037 | 2.420 | 2.083 | 573 |
| Net financials | -458 | -951 | -1.026 | -780 | -746 | -1.068 | -948 | 4.685 | -826 | 1.162 | -1.491 | -1.342 |
| Profit before tax | 1.073 | -816 | 220 | 234 | 1.305 | 550 | 357 | 6.945 | 1.211 | 3.583 | 592 | -769 |
| Tax | 278 | -33 | -24 | 176 | 384 | 122 | 72 | 310 | 226 | 684 | 193 | -169 |
| Net profit | 795 | -783 | 244 | 58 | 921 | 428 | 285 | 6.636 | 985 | 2.898 | 399 | -599 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 34.871 | 32.882 | 32.202 | 32.007 | 32.188 | 37.675 | 40.367 | 42.188 | 44.369 | 43.732 | 50.085 | 41.472 |
| Equity | 875 | 92 | 292 | 535 | 1.456 | 1.883 | 2.029 | 8.664 | 8.920 | 11.819 | 16.063 | 15.464 |
| Long-term debt | 30.422 | 30.220 | 29.890 | 29.110 | 27.952 | 27.516 | 33.063 | 28.059 | 29.556 | 26.247 | 26.596 | 20.729 |
| Short-term debt | 3.296 | 2.324 | 1.909 | 2.237 | 2.274 | 7.646 | 4.635 | 4.624 | 5.066 | 4.643 | 5.125 | 3.333 |
| Total debt | 33.718 | 32.544 | 31.799 | 31.347 | 30.226 | 35.163 | 37.698 | 32.683 | 34.622 | 30.890 | 31.721 | 24.062 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PM Founder | Founder | 2013 | — | — |
KP Founder | Founder | 2013 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2020 | |
RAVNBÆKGAARD ApS | Company | 10.0% | 10.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Preben Marinus Lauridsen | Founder | 0 companies |
| Kjartan Poulsen | Founder | 0 companies |