| Revenue | DKK 732K | +50% |
| EBITDA | DKK 668K | +58% |
| Net profit | DKK 152K | -27% |
| Total assets | DKK 10,6M | +3% |
| Equity | DKK 4,5M | +43% |
| Employees | 2 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 992 | 576 | 527 | 487 | 732 |
| Staff expenses | -247 | -108 | -63 | -64 | -64 |
| EBITDA | 745 | 468 | 464 | 422 | 668 |
| Depreciation & amort. | -2 | -2 | -0 | -0 | -0 |
| EBIT | 742 | 465 | 464 | 422 | 668 |
| Net financials | -501 | -607 | -275 | -238 | -229 |
| Profit before tax | -2.445 | -522 | 189 | 206 | 439 |
| Tax | -598 | -88 | 48 | -4 | 164 |
| Net profit | -1.846 | -434 | 141 | 210 | 152 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 12.901 | 11.382 | 11.241 | 10.228 | 10.569 |
| Equity | 3.193 | 2.760 | 2.901 | 3.111 | 4.464 |
| Long-term debt | 5.643 | 4.874 | 4.426 | 3.426 | 3.181 |
| Short-term debt | 3.022 | 2.876 | 3.018 | 2.812 | 1.821 |
| Total debt | 8.665 | 7.750 | 7.444 | 6.238 | 5.001 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
PN Management | Management | 2016 |
| Former (6) | ||
ET | Audit | 1988 – 1988 |
AP | Audit | 2008 – 2014 |
| Audit | 1988 – 2005 | |
JD Audit | Audit | 1988 – 1993 |
VH Management | Management | 1988 – 1993 |
PE Management | Management | 1988 – 1988 |
| Name | Role | Member since |
|---|---|---|
| Former (2) | ||
| Board of Directors | 1988 – 1994 | |
| Board of Directors | 1988 – 1996 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2025 | |
| Company | 50–66.65% | 50–66.65% | 2017 | |
| Company | 50–66.65% | 50–66.65% | 2000 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| Allan Peter Rasmussen | Audit | 0 companies |
| Revisionsfirmaet Allan Rasmussen | Audit | 0 companies |
| Jens Damsgaard | Audit | 0 companies |
| Vagn Hedegaard Johnsen | Management | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Poul Nielsen Johnsen | Management | 0 companies |
| John Johnsen | Board of Directors | 0 companies |
| Alis Inga Freisner | Board of Directors | 0 companies |