| Revenue | DKK 4,5M | +12% |
| EBITDA | DKK 9,2M | +150% |
| Net profit | DKK 5,7M | +1198% |
| Total assets | DKK 60,8M | +8% |
| Equity | DKK 12,3M | +87% |
| Employees | — | — |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Revenue | -53 | 983 | 3.930 | 3.990 | 4.250 | 4.048 | 4.542 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -53 | 806 | 3.816 | 3.803 | 4.199 | 3.682 | 9.199 |
| Depreciation & amort. | -0 | -368 | -1.497 | -1.504 | -1.556 | -1.526 | -280 |
| EBIT | -53 | 437 | 2.320 | 2.299 | 2.643 | 2.156 | 8.919 |
| Net financials | -2 | -1.338 | -1.179 | -1.042 | -1.420 | -1.588 | -1.548 |
| Profit before tax | -54 | -900 | 1.141 | 1.256 | 1.223 | 569 | 7.371 |
| Tax | -11 | -196 | 251 | 271 | 276 | 125 | 1.622 |
| Net profit | -43 | -704 | 890 | 986 | 947 | 443 | 5.749 |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Total assets | 27.274 | 53.373 | 52.641 | 54.685 | 57.815 | 56.153 | 60.766 |
| Equity | 11 | -693 | 197 | 1.183 | 6.235 | 6.575 | 12.324 |
| Long-term debt | 13.932 | 50.549 | 27.545 | 25.060 | 22.754 | 21.099 | 19.937 |
| Short-term debt | 13.208 | 2.945 | 24.021 | 27.365 | 26.474 | 26.048 | 24.601 |
| Total debt | 27.140 | 53.494 | 51.566 | 52.425 | 49.228 | 47.147 | 44.537 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PM Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ed A/S | Company | 100.0% | 100.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Philip Michael Davidsen | Chief Executive Officer | 0 companies |