| Revenue | DKK 757K | -3% |
| EBITDA | DKK 757K | -3% |
| Net profit | DKK 7,8M | +1415% |
| Total assets | DKK 56,4M | +87% |
| Equity | DKK 27M | +112% |
| Employees | — | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 711 | 653 | 568 | 290 | 787 | 921 | 1.010 | 951 | 993 | 922 | 779 | 757 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 711 | 653 | 568 | 290 | 787 | 921 | 1.010 | 951 | 993 | 922 | 779 | 757 |
| Depreciation & amort. | -0 | -187 | -238 | -249 | -611 | -621 | -630 | -521 | -527 | -539 | -550 | -1.111 |
| EBIT | 711 | 465 | 329 | 41 | 176 | 300 | 380 | 431 | 466 | 382 | 229 | -354 |
| Net financials | -88 | -86 | -77 | -76 | -204 | -288 | -253 | -303 | -344 | -347 | 542 | 10.759 |
| Profit before tax | 623 | 379 | 252 | -36 | -27 | 12 | 127 | 127 | 123 | 36 | 770 | 10.406 |
| Tax | 380 | 92 | 108 | -8 | -6 | -4 | 28 | 28 | 27 | 8 | 254 | 2.579 |
| Net profit | 244 | 287 | 144 | -28 | -21 | 16 | 99 | 99 | 96 | 28 | 517 | 7.827 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 12.727 | 12.843 | 15.526 | 15.847 | 26.362 | 26.250 | 26.225 | 26.149 | 26.210 | 26.221 | 30.170 | 56.357 |
| Equity | 5.598 | 6.073 | 6.455 | 6.621 | 9.312 | 9.756 | 10.346 | 10.852 | 11.358 | 11.807 | 12.696 | 26.963 |
| Long-term debt | 6.214 | 5.744 | 6.554 | 6.627 | 12.536 | 11.902 | 11.255 | 10.663 | 9.970 | 9.021 | 10.858 | 11.504 |
| Short-term debt | 343 | 423 | 1.826 | 1.812 | 2.931 | 2.888 | 2.767 | 2.628 | 2.727 | 3.090 | 4.203 | 11.157 |
| Total debt | 6.557 | 6.168 | 8.380 | 8.439 | 15.467 | 14.790 | 14.022 | 13.291 | 12.697 | 12.111 | 15.060 | 22.661 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PM Management | Management | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
POUL MICHAELSEN HOLDING A/S | Company | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Poul Michaelsen | Management | 0 companies |
| Pia Cathrin Flinthøj | Board of Directors | 0 companies |
| Kim Michaelsen | Board of Directors | 0 companies |
| Johan Michaelsen | Board of Directors | 0 companies |