| Revenue | DKK 1,1M | -57% |
| EBITDA | DKK -5,1M | -129% |
| Net profit | DKK -5M | -57% |
| Total assets | DKK 4,5M | +7% |
| Equity | DKK -13,1M | -62% |
| Employees | 13 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 128 | 607 | 639 | -79 | 801 | 3.637 | 2.621 | 1.118 |
| Staff expenses | -356 | -753 | -1.980 | -1.525 | -1.857 | -3.582 | -4.839 | -6.187 |
| EBITDA | -228 | -146 | -1.341 | -1.605 | -1.057 | 55 | -2.218 | -5.069 |
| Depreciation & amort. | -1 | -26 | -46 | -91 | -110 | -168 | -221 | -237 |
| EBIT | -229 | -172 | -1.387 | -1.696 | -1.167 | -114 | -2.440 | -5.306 |
| Net financials | -2 | -9 | -19 | -34 | -32 | -42 | -749 | 285 |
| Profit before tax | -231 | -181 | -1.406 | -1.730 | -1.199 | -156 | -3.189 | -5.020 |
| Tax | -50 | -35 | -0 | 98 | -0 | -0 | -0 | -0 |
| Net profit | -181 | -147 | -1.406 | -1.828 | -1.199 | -156 | -3.189 | -5.020 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 508 | 983 | 1.034 | 1.249 | 1.580 | 4.621 | 4.181 | 4.482 |
| Equity | -131 | -325 | -1.731 | -3.559 | -4.758 | -4.913 | -8.102 | -13.122 |
| Long-term debt | 450 | 450 | 1.996 | 4.134 | 5.659 | 8.109 | 10.750 | 13.680 |
| Short-term debt | 189 | 858 | 769 | 673 | 680 | 1.425 | 1.533 | 3.924 |
| Total debt | 639 | 1.308 | 2.765 | 4.808 | 6.338 | 9.534 | 12.283 | 17.605 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PM Management | Management | 2025 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 90.0% | 90.0% | 2025 | |
| Individual | 5.0% | 5.0% | 2025 | |
| Individual | 33.3% | 33.3% | 2017 | |
| Individual | 25.0% | 25.0% | 2017 | |
| Individual | 66.7% | 66.7% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Per Martin Osbeck | Management | 0 companies |