| Revenue | DKK 12,7M | +19% |
| EBITDA | DKK 8,1M | +27% |
| Net profit | DKK 6,1M | +32% |
| Total assets | DKK 18,3M | +16% |
| Equity | DKK 10,9M | +0% |
| Employees | 7 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 5.267 | 6.866 | 9.435 | 10.685 | 12.684 |
| Staff expenses | -1.869 | -3.025 | -3.742 | -4.311 | -4.589 |
| EBITDA | 3.398 | 3.840 | 5.693 | 6.374 | 8.095 |
| Depreciation & amort. | -131 | -207 | -261 | -340 | -285 |
| EBIT | 3.267 | 3.634 | 5.432 | 6.034 | 7.811 |
| Net financials | -57 | -58 | -94 | -68 | 38 |
| Profit before tax | 3.210 | 3.576 | 5.339 | 5.966 | 7.849 |
| Tax | 709 | 785 | 1.141 | 1.320 | 1.729 |
| Net profit | 2.501 | 2.791 | 4.198 | 4.645 | 6.120 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 7.395 | 8.033 | 12.457 | 15.822 | 18.314 |
| Equity | 2.541 | 3.011 | 6.209 | 10.854 | 10.874 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 4.826 | 5.007 | 6.229 | 4.949 | 7.420 |
| Total debt | 4.826 | 5.007 | 6.229 | 4.949 | 7.420 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FH Management | Management | 2021 | — | — |
PS Management | Management | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2023 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
PLMM Holding ApS | Company | 33.3% | 33.3% | 2021 |
Molnit ApS | Company | 10.0% | 10.0% | 2021 |
| Individual | 100.0% | 100.0% | 2023 | |
FRANK HANSEN HOLDING ApS | Company | 33.3% | 33.3% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Frank Hansen | Management | 0 companies |
| Peter Skov Nielsen | Management | 0 companies |
| Per-Arne Forsman | Chairman | 0 companies |
| Finn Stefan Johansson | Board of Directors | 0 companies |
| Brian Jacob Lemmeke | Board of Directors | 0 companies |
| Henrik Molnit | Board of Directors | 0 companies |