| Revenue | DKK 7,4M | +22% |
| EBITDA | DKK 3,4M | +25% |
| Net profit | DKK 999K | +1919% |
| Total assets | DKK 17,3M | +10% |
| Equity | DKK 2,4M | +69% |
| Employees | 5 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.221 | 1.517 | 2.506 | 3.287 | 3.385 | 2.764 | 3.146 | 4.199 | 4.521 | 6.023 | 7.360 |
| Staff expenses | -1.248 | -1.945 | -2.148 | -2.056 | -2.058 | -1.254 | -1.762 | -2.486 | -2.992 | -3.263 | -3.921 |
| EBITDA | -28 | -499 | 359 | 1.231 | 1.327 | 1.510 | 1.388 | 1.712 | 1.529 | 2.760 | 3.439 |
| Depreciation & amort. | -547 | -1.057 | -1.140 | -1.223 | -1.226 | -1.342 | -1.161 | -1.426 | -1.989 | -2.058 | -1.713 |
| EBIT | -575 | -1.556 | -781 | 7 | 101 | 168 | 227 | 287 | -460 | 702 | 1.726 |
| Net financials | -94 | -141 | -157 | -162 | -128 | -129 | -112 | -144 | -527 | -638 | -443 |
| Profit before tax | -669 | -1.697 | -939 | -155 | -28 | 39 | 115 | 143 | -987 | 64 | 1.282 |
| Tax | -142 | -369 | -203 | -31 | -3 | -68 | 32 | -61 | -227 | 14 | 283 |
| Net profit | -528 | -1.329 | -736 | -123 | -25 | 107 | 83 | 203 | -760 | 49 | 999 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 12.244 | 13.200 | 12.149 | 12.126 | 10.062 | 7.094 | 7.867 | 12.605 | 12.961 | 15.764 | 17.286 |
| Equity | 1.972 | 643 | -92 | -216 | -240 | -133 | -50 | 153 | -607 | 1.443 | 2.442 |
| Long-term debt | 8.513 | 9.415 | 9.420 | 8.046 | 6.078 | 4.156 | 2.138 | 10.500 | 9.000 | 7.500 | 7.125 |
| Short-term debt | 1.759 | 3.142 | 2.820 | 4.295 | 4.225 | 3.071 | 5.779 | 1.951 | 4.568 | 6.475 | 7.032 |
| Total debt | 10.271 | 12.557 | 12.241 | 12.342 | 10.303 | 7.227 | 7.917 | 12.451 | 13.568 | 13.975 | 14.157 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PS Management | Management | 2015 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2014 | — | — | |
| Chairman | 2015 | — | — | |
| Chairman | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MLH-HOLDING ApS | Company | 90.0% | 90.0% | 2020 |
ZB HOLDING ApS | Company | 10.0% | 10.0% | 2020 |
LANDMARK INTERNATIONAL ApS | Company | 33.3% | 33.3% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Peder Stokkebro Zoëga Beiskjær | Management | 0 companies |
| Flemming Padkær | Board of Directors | 0 companies |
| Lars Hansen | Chairman | 0 companies |
| Otto Frederik Spliid | Chairman | 0 companies |