| Revenue | DKK 5,8M | +147% |
| EBITDA | DKK -4,5M | +37% |
| Net profit | DKK -11,4M | -6% |
| Total assets | DKK 14,6M | +0% |
| Equity | DKK 3,1M | -12% |
| Employees | 11 | — |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Revenue | -490 | 1.620 | 1.966 | 6.131 | 2.333 | 5.758 |
| Staff expenses | -431 | -3.103 | -5.850 | -8.215 | -9.486 | -10.255 |
| EBITDA | -921 | -1.483 | -3.883 | -2.084 | -7.153 | -4.497 |
| Depreciation & amort. | -0 | -552 | -1.417 | -3.333 | -4.990 | -4.173 |
| EBIT | -921 | -2.035 | -5.300 | -5.418 | -12.143 | -8.670 |
| Net financials | -5 | -417 | -447 | -879 | -912 | -1.740 |
| Profit before tax | -926 | -2.452 | -5.747 | -6.296 | -13.054 | -10.411 |
| Tax | -199 | -701 | -1.575 | -1.812 | -2.310 | 998 |
| Net profit | -727 | -1.751 | -4.172 | -4.484 | -10.745 | -11.409 |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Total assets | 4.504 | 9.969 | 32.413 | 25.571 | 14.544 | 14.607 |
| Equity | 323 | -428 | 18.729 | 14.245 | 3.500 | 3.076 |
| Long-term debt | 0 | 3.758 | 8.132 | 9.157 | 9.970 | 10.389 |
| Short-term debt | 4.182 | 5.860 | 3.885 | 858 | 1.073 | 1.142 |
| Total debt | 4.182 | 9.618 | 12.017 | 10.015 | 11.043 | 11.531 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PM Management | Management | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2019 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
HOLDINGSELSKABET ANNO 120381 ApS | Company | 33.3% | 33.3% | 2020 |
Galskov Holding ApS | Company | 15.0% | 15.0% | 2019 |
| Individual | 10.0% | 10.0% | 2021 | |
PreSeed Ventures Tech Fund I K/S | Company | 10.0% | 10.0% | 2021 |
Danmarks Eksport- og Investeringsfond | Company | 5.0% | 5.0% | 2022 |
| Individual | 5.0% | 5.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Michael Knud Oxholm Zigler | Management | 0 companies |
| Frederik Harket Galskov | Chairman | 0 companies |
| Alexander Korre Viterbo-Horten | Board of Directors | 0 companies |
| Holger Witte | Board of Directors | 0 companies |
| Måns Erik Love Jonasson Lindblad | Board of Directors | 0 companies |