| Revenue | DKK 4,9M | +0% |
| EBITDA | DKK 1,2M | -31% |
| Net profit | DKK 897K | -29% |
| Total assets | DKK 3,3M | -2% |
| Equity | DKK 2M | +5% |
| Employees | 9 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 444 | 1.003 | 1.827 | 1.746 | 6.659 | 3.380 | 3.458 | 4.293 | 3.484 | 4.864 | 4.875 |
| Staff expenses | -836 | -538 | -1.392 | -1.650 | -3.555 | -2.736 | -3.381 | -3.029 | -2.664 | -3.173 | -3.534 |
| EBITDA | -392 | 465 | 435 | -607 | 2.840 | 645 | 76 | 1.264 | 820 | 1.725 | 1.193 |
| Depreciation & amort. | -0 | -0 | -138 | -355 | -374 | -572 | -439 | -439 | -309 | -157 | -75 |
| EBIT | -392 | 465 | 297 | -962 | 2.467 | 73 | -363 | 825 | 511 | 1.568 | 1.118 |
| Net financials | -0 | -28 | -85 | -144 | -119 | -124 | -2 | -10 | -14 | 67 | 35 |
| Profit before tax | -392 | 437 | 212 | -1.106 | 2.347 | -51 | -361 | 814 | 496 | 1.635 | 1.153 |
| Tax | -84 | 103 | 71 | -75 | 458 | -10 | -71 | 333 | 102 | 366 | 256 |
| Net profit | -308 | 334 | 140 | -1.031 | 1.889 | -41 | -290 | 481 | 394 | 1.269 | 897 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 879 | 3.203 | 7.045 | 6.231 | 8.182 | 6.714 | 4.983 | 2.838 | 2.725 | 3.393 | 3.333 |
| Equity | -258 | -44 | 96 | -935 | 954 | 682 | 392 | 873 | 967 | 1.887 | 1.983 |
| Long-term debt | 0 | 0 | 1.561 | 1.496 | 4.870 | 3.388 | 0 | 4 | 399 | 698 | 232 |
| Short-term debt | 1.137 | 3.248 | 5.318 | 5.670 | 2.358 | 2.644 | 4.591 | 1.961 | 1.359 | 809 | 1.097 |
| Total debt | 1.137 | 3.248 | 6.879 | 7.166 | 7.228 | 6.032 | 4.591 | 1.965 | 1.758 | 1.507 | 1.330 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PM Management | Management | 2014 | — | — |
RF Management | Management | 2019 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Legio Hld ApS | Company | 100.0% | 100.0% | 2018 |
Studio Peter Wedell ApS | Company | 33.3% | 33.3% | 2014 |
RASMUS FREDSTED HOLDING ApS | Company | 33.3% | 33.3% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Martin Røstbjærg | Management | 0 companies |
| Rasmus Fredsted | Management | 0 companies |