| Revenue | DKK 1,4M | -13% |
| EBITDA | DKK -598K | -439% |
| Net profit | DKK -415K | -180% |
| Total assets | DKK 3,1M | +12% |
| Equity | DKK 946K | -2% |
| Employees | 4 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 4.440 | 6.383 | 956 | 1.609 | 1.394 |
| Staff expenses | -2.079 | -2.429 | -2.124 | -1.720 | -1.992 |
| EBITDA | 2.361 | 3.954 | -1.168 | -111 | -598 |
| Depreciation & amort. | -6 | -13 | -95 | -91 | -91 |
| EBIT | 2.355 | 3.941 | -1.263 | -202 | -689 |
| Net financials | 44 | 390 | 50 | 12 | 158 |
| Profit before tax | 2.399 | 4.331 | -1.213 | -190 | -531 |
| Tax | 519 | 960 | -265 | -42 | -116 |
| Net profit | 1.880 | 3.371 | -948 | -148 | -415 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 12.436 | 10.040 | 2.322 | 2.713 | 3.052 |
| Equity | 2.326 | 3.973 | 1.109 | 961 | 946 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 10.110 | 6.046 | 1.192 | 1.737 | 2.100 |
| Total debt | 10.110 | 6.046 | 1.192 | 1.737 | 2.100 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
PN Management | Management | 2017 |
| Former (1) | ||
OB Management | Management | 2003 – 2017 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
| Chairman | 2019 | |
| Board of Directors | 2017 | |
| Board of Directors | 2026 | |
| Former (7) | ||
| Board of Directors | 2003 – 2017 | |
| Board of Directors | 2017 – 2025 | |
| Board of Directors | 2003 – 2014 | |
| Board of Directors | 2017 – 2023 | |
| Board of Directors | 2003 – 2017 | |
| Chairman | 2017 – 2019 | |
| Board of Directors | 2003 – 2017 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Nørgaard Larsen | Management | 0 companies |
| Ole Bjørn Ilsøe | Management | 0 companies |
| Henrik Rebo Mejlstrup | Chairman | 0 companies |
| Maciej Andrzej Wojniusz | Board of Directors | 0 companies |
| Åsmund Johansen | Board of Directors | 0 companies |
| Anders Mikael Ingemar Martinsson | Board of Directors | 0 companies |
| Christopher Waaler Dalen | Board of Directors | 0 companies |
| Hans Peter Hansen Rønning | Board of Directors | 0 companies |
| Harald Bye | Board of Directors | 0 companies |
| Stefan Jørg Hascher | Board of Directors | 0 companies |
| Peter Donsel | Chairman | 0 companies |
| Jon Erik Drolsum | Board of Directors | 0 companies |