| Revenue | DKK -60K | -85% |
| EBITDA | DKK -60K | +85% |
| Net profit | DKK 632K | -63% |
| Total assets | DKK 16,9M | -3% |
| Equity | DKK 16,9M | -2% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -15 | -25 | -21 | -16 | -21 | -16 | -17 | -17 | -17 | -15 | -9 | -50 | -403 | -60 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 99 | 19 | 113 | 44 | 33 | -16 | -17 | -17 | -17 | -15 | -9 | -50 | -403 | -60 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 99 | 19 | 113 | 44 | 33 | -16 | -17 | -17 | -17 | -15 | -9 | -50 | -403 | -60 |
| Net financials | 583 | -335 | 1.270 | 228 | 461 | 3.089 | 2.148 | 4.221 | 1.969 | 3.206 | 2.783 | 12.958 | 2.647 | 882 |
| Profit before tax | 682 | -316 | 1.383 | 272 | 495 | 3.073 | 2.132 | 4.204 | 1.952 | 3.192 | 2.774 | 12.908 | 2.244 | 822 |
| Tax | 57 | 22 | 67 | 30 | 27 | -18 | -13 | -8 | 2 | -1 | 16 | 17 | 521 | 190 |
| Net profit | 625 | -338 | 1.316 | 242 | 467 | 3.090 | 2.145 | 4.211 | 1.950 | 3.192 | 2.758 | 12.891 | 1.723 | 632 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.296 | 4.567 | 5.734 | 5.781 | 5.829 | 8.686 | 9.380 | 11.919 | 11.905 | 14.474 | 16.134 | 21.592 | 17.452 | 16.915 |
| Equity | 575 | 237 | 1.553 | 1.796 | 2.263 | 5.354 | 7.498 | 10.710 | 11.659 | 14.352 | 16.110 | 21.550 | 17.274 | 16.905 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 2.047 | 1.000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 4.720 | 4.329 | 4.181 | 3.986 | 3.566 | 1.285 | 882 | 1.209 | 246 | 122 | 24 | 42 | 178 | 10 |
| Total debt | 4.720 | 4.329 | 4.181 | 3.986 | 3.566 | 3.332 | 1.882 | 1.209 | 246 | 122 | 24 | 42 | 178 | 10 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TB Management | Management | 2011 | — | — |
MF Management | Management | 2013 | — | — |
SV Founder | Founder | 1986 | — | — |
TV Founder | Founder | 1986 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
PANUM HOLDING ApS | Company | 50.0% | 50.0% | 2019 |
FRIIS THIRUP HOLDING ApS | Company | 33.3% | 33.3% | 2019 |
STEEN V N HOLDING ApS | Company | 33.3% | 33.3% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Thomas Bo Panum | Management | 0 companies |
| Martin Friis Thirup | Management | 0 companies |
| Steen Verner Nielsen | Founder | 0 companies |
| Torben Verner Nielsen | Founder | 0 companies |