| Revenue | DKK 1,2M | +123% |
| EBITDA | DKK 1,2M | +229% |
| Net profit | DKK 667K | +162% |
| Total assets | DKK 26,6M | +0% |
| Equity | DKK 13M | +5% |
| Employees | 1 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 359 | 624 | 778 | 179 | 1.044 | 1.244 | 910 | 559 | 1.249 |
| Staff expenses | -30 | -30 | -30 | -30 | -31 | -32 | -5 | -75 | -0 |
| EBITDA | 224 | 498 | 674 | 149 | 1.013 | 1.212 | 15.822 | -971 | 1.249 |
| Depreciation & amort. | -6 | -12 | -18 | -18 | -18 | -18 | -0 | -0 | -0 |
| EBIT | 218 | 487 | 656 | 131 | 996 | 1.194 | 15.822 | -971 | 1.249 |
| Net financials | -302 | -264 | -327 | -442 | -372 | -305 | 14.552 | -1.865 | -394 |
| Profit before tax | -47 | 223 | 329 | -310 | 623 | 889 | 15.457 | -1.380 | 855 |
| Tax | 18 | 49 | 72 | -68 | 137 | 196 | 3.405 | -303 | 188 |
| Net profit | -65 | 174 | 256 | -242 | 486 | 693 | 12.053 | -1.077 | 667 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 10.459 | 11.687 | 14.431 | 12.942 | 13.162 | 13.186 | 28.070 | 26.648 | 26.627 |
| Equity | -15 | 159 | 415 | 173 | 659 | 1.353 | 13.406 | 12.329 | 12.996 |
| Long-term debt | 7.096 | 6.023 | 9.134 | 9.685 | 9.296 | 8.765 | 8.447 | 8.046 | 7.606 |
| Short-term debt | 3.378 | 5.475 | 4.779 | 3.049 | 3.035 | 2.817 | 2.631 | 2.990 | 2.646 |
| Total debt | 10.474 | 11.498 | 13.912 | 12.734 | 12.330 | 11.582 | 11.078 | 11.036 | 10.252 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PR Management | Management | 2022 | — | — |
MC Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
CAMO HOLDING ApS | Company | 50.0% | 50.0% | 2016 |
PM Holding af 25.8.2016 ApS | Company | 50.0% | 50.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Risum Mortensen | Management | 0 companies |
| Morten Caspersen | Chief Executive Officer | 0 companies |
| Jens Bertel Rasmussen | Chairman | 0 companies |