| Revenue | DKK -5,4M | -10% |
| EBITDA | DKK -13,2M | -1% |
| Net profit | DKK -14,6M | +7% |
| Total assets | DKK 12,3M | -23% |
| Equity | DKK -15,7M | -1311% |
| Employees | 10 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|
| Revenue | -7.517 | -5.876 | -6.914 | -5.975 | -5.355 |
| Staff expenses | -6.441 | -6.041 | -6.490 | -7.094 | -7.882 |
| EBITDA | -13.957 | -11.916 | -13.405 | -13.069 | -13.237 |
| Depreciation & amort. | -187 | -1.230 | -1.814 | -2.593 | -1.371 |
| EBIT | -14.145 | -13.146 | -15.219 | -15.662 | -14.607 |
| Net financials | -28 | 832 | -1.152 | -185 | -86 |
| Profit before tax | -14.173 | -12.314 | -16.371 | -15.847 | -14.693 |
| Tax | -3.208 | -0 | 2.318 | -124 | -70 |
| Net profit | -10.966 | -12.314 | -18.689 | -15.722 | -14.623 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|
| Total assets | 10.973 | 14.577 | 13.367 | 15.963 | 12.289 |
| Equity | -10.466 | -22.780 | 493 | -1.116 | -15.738 |
| Long-term debt | 14.943 | 27.143 | 0 | 290 | 493 |
| Short-term debt | 6.496 | 10.214 | 12.874 | 16.790 | 27.535 |
| Total debt | 21.439 | 37.357 | 12.874 | 17.079 | 28.028 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PM Founder | Founder | 2016 | — | — |
KS Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2019 | — | — | |
| Chairman | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 0.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Philip Martin Graff | Founder | 0 companies |
| Kenneth Steiniche Dalsgaard | Chief Executive Officer | 0 companies |
| KUOK Kun Man | Board of Directors | 0 companies |
| LIU Lup Man | Board of Directors | 0 companies |
| Jimmy Leung | Board of Directors | 0 companies |
| LEUNG Wai Sing, Wilson | Chairman | 0 companies |