| Revenue | DKK 1,7M | -6% |
| EBITDA | DKK 340K | +145% |
| Net profit | DKK 208K | +139% |
| Total assets | DKK 1,8M | -6% |
| Equity | DKK 1,2M | +16% |
| Employees | 5 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.973 | 1.959 | 1.801 | 2.081 | 2.103 | 5.342 | 1.848 | 2.280 | 2.145 | 2.532 | 2.250 | 1.902 | 1.818 | 1.716 |
| Staff expenses | -1.842 | -1.604 | -1.740 | -1.680 | -1.683 | -1.671 | -1.789 | -1.656 | -1.679 | -1.755 | -1.750 | -1.802 | -1.680 | -1.374 |
| EBITDA | 132 | 354 | 61 | 402 | 420 | 180 | 59 | 624 | 466 | 777 | 500 | 100 | 139 | 340 |
| Depreciation & amort. | -234 | -221 | -130 | -120 | -190 | -165 | -140 | -76 | -46 | -21 | -0 | -0 | -21 | -46 |
| EBIT | -103 | 133 | -69 | 281 | 230 | 15 | -82 | 548 | 420 | 756 | 500 | 100 | 117 | 294 |
| Net financials | -39 | -27 | 0 | 0 | -5 | -3 | -2 | -20 | -5 | -7 | -7 | 1 | -5 | -20 |
| Profit before tax | -141 | 107 | -94 | 274 | 225 | 11 | -84 | 528 | 414 | 749 | 493 | 101 | 113 | 274 |
| Tax | 1 | -0 | -51 | 61 | 52 | 3 | -17 | 120 | 86 | 160 | 109 | 22 | 26 | 66 |
| Net profit | -142 | 107 | -43 | 214 | 173 | 8 | -67 | 408 | 328 | 589 | 385 | 80 | 87 | 208 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.919 | 1.682 | 1.646 | 1.911 | 2.014 | 2.018 | 1.601 | 1.680 | 1.930 | 2.254 | 1.972 | 1.597 | 1.916 | 1.804 |
| Equity | 275 | 382 | 438 | 652 | 725 | 633 | 566 | 894 | 1.022 | 1.311 | 1.195 | 975 | 1.012 | 1.170 |
| Long-term debt | 542 | 542 | 402 | 342 | 247 | 105 | 5 | 89 | 172 | 259 | 106 | 20 | 161 | 155 |
| Short-term debt | 1.102 | 758 | 807 | 882 | 1.012 | 1.255 | 1.026 | 698 | 736 | 685 | 671 | 602 | 732 | 460 |
| Total debt | 1.644 | 1.300 | 1.208 | 1.224 | 1.259 | 1.359 | 1.031 | 787 | 908 | 944 | 777 | 622 | 893 | 615 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PM Management | Management | 1998 | — | — |
P | Audit | 1982 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2000 | — | — | |
| Chairman | 2010 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
PIAMJ Holding ApS | Company | 66.7% | 66.7% | 2016 |
| Individual | 15.0% | 15.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Pia Merete Jørgensen | Management | 0 companies |
| PricewaterhouseCoopers | Audit | 0 companies |
| Iakob Baden Olrik | Chairman | 0 companies |
| Birgitte Marie Olrik | Chairman | 0 companies |