| Revenue | DKK -388K | -120% |
| EBITDA | DKK -2,3M | -418% |
| Net profit | DKK -2,6M | -327% |
| Total assets | DKK 4,6M | -35% |
| Equity | DKK -466K | -122% |
| Employees | 3 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 2.311 | 2.590 | 2.396 | 1.980 | -388 |
| Staff expenses | -1.547 | -2.213 | -2.371 | -2.417 | -1.879 |
| EBITDA | 764 | 377 | 25 | -437 | -2.267 |
| Depreciation & amort. | -25 | -25 | -25 | -25 | -25 |
| EBIT | 739 | 353 | 1 | -462 | -2.291 |
| Net financials | -89 | -100 | -229 | -312 | -281 |
| Profit before tax | 650 | 253 | -229 | -774 | -2.573 |
| Tax | 145 | 57 | -43 | -160 | 47 |
| Net profit | 505 | 196 | -186 | -614 | -2.620 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 7.116 | 7.298 | 7.494 | 7.042 | 4.576 |
| Equity | 2.758 | 2.954 | 2.768 | 2.154 | -466 |
| Long-term debt | 1.640 | 1.440 | 1.310 | 1.882 | 1.750 |
| Short-term debt | 2.580 | 2.745 | 3.303 | 3.006 | 3.292 |
| Total debt | 4.220 | 4.184 | 4.614 | 4.888 | 5.042 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
PM Management | Management | 2025 |
| Former (1) | ||
SM Management | Management | 2014 – 2025 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2025 | |
| Chairman | 2014 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 50–66.65% | 2025 | |
| Company | 50–66.65% | 50–66.65% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Maass Schmidt | Management | 0 companies |
| Sebastian Marten Koch | Management | 0 companies |
| Melanie Maass Schmidt | Board of Directors | 0 companies |
| Jens Kristian Madsen | Chairman | 0 companies |