| Revenue | DKK -25K | -22% |
| EBITDA | DKK -25K | +22% |
| Net profit | DKK 96K | +332% |
| Total assets | DKK 3M | -8% |
| Equity | DKK 171K | +129% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -34 | -38 | -30 | -24 | -142 | -28 | -26 | -26 | -41 | -44 | -48 | -32 | -25 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -34 | -38 | -30 | -24 | -142 | -28 | -26 | -26 | -41 | -44 | -48 | -32 | -25 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -34 | -38 | -30 | -24 | -142 | -28 | -26 | -26 | -41 | -44 | -48 | -32 | -25 |
| Net financials | 239 | 185 | 273 | 1.039 | -34 | 27 | -1.088 | -487 | -246 | -21 | -874 | -58 | 80 |
| Profit before tax | 205 | 147 | 243 | 1.015 | -176 | -0 | -1.114 | -513 | -287 | -65 | -921 | -90 | 55 |
| Tax | 76 | 40 | 90 | 264 | -39 | -2 | -245 | 245 | -0 | -0 | -217 | -49 | -41 |
| Net profit | 129 | 107 | 153 | 751 | -137 | 2 | -869 | -758 | -287 | -65 | -704 | -41 | 96 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.182 | 4.339 | 2.936 | 3.300 | 3.137 | 3.081 | 2.538 | 2.205 | 5.976 | 6.303 | 4.833 | 3.214 | 2.960 |
| Equity | -376 | -268 | -115 | 635 | 499 | 500 | -369 | -1.127 | 86 | 20 | 116 | 75 | 171 |
| Long-term debt | 0 | 2.500 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.124 | 2.773 |
| Short-term debt | 3.558 | 2.108 | 3.052 | 2.664 | 2.638 | 2.581 | 2.907 | 3.332 | 5.891 | 6.283 | 4.717 | 16 | 16 |
| Total debt | 3.558 | 4.608 | 3.052 | 2.664 | 2.638 | 2.581 | 2.907 | 3.332 | 5.891 | 6.283 | 4.717 | 3.140 | 2.789 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TK Management | Management | 2005 | — | — |
TR | Audit | 1985 | — | — |
KH Management | Management | 1985 | — | — |
TR Audit | Audit | 2004 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
PAN HOLDING ApS | Company | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Thorvald Kristian Anker Mogensen | Management | 0 companies |
| Thorvalds Revision K/S | Audit | 0 companies |
| Karin Holst Mogensen | Management | 0 companies |
| Tom Rudolf Rejndrup | Audit | 0 companies |