| Revenue | DKK 277K | -49% |
| EBITDA | DKK 44K | -89% |
| Net profit | DKK -177K | -157% |
| Total assets | DKK 5,5M | +5% |
| Equity | DKK 1,9M | -8% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 129 | 142 | 144 | 134 | 134 | 109 | 100 | 114 | 117 | 123 | 107 | 118 | 540 | 277 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -3 | -3 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 68 | 112 | 100 | 88 | 89 | 93 | 79 | 67 | 92 | 94 | 78 | 85 | 406 | 44 |
| Depreciation & amort. | -14 | -14 | -14 | -14 | -14 | -14 | -5 | -5 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 54 | 98 | 87 | 74 | 75 | 79 | 74 | 62 | 92 | 94 | 78 | 85 | 406 | 44 |
| Net financials | -10 | -11 | -19 | -8 | -7 | -5 | -4 | -1 | -29 | -17 | 37 | 100 | -4 | -27 |
| Profit before tax | 44 | 87 | 68 | 67 | 68 | 73 | 71 | 61 | 63 | 77 | 115 | 186 | 401 | 17 |
| Tax | 15 | 25 | 22 | 15 | 15 | 19 | 16 | 13 | 20 | 30 | 17 | 15 | 89 | 193 |
| Net profit | 30 | 62 | 45 | 52 | 54 | 54 | 55 | 47 | 43 | 47 | 98 | 170 | 312 | -177 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.026 | 1.088 | 1.138 | 1.145 | 1.182 | 1.244 | 1.106 | 5.934 | 5.702 | 5.575 | 5.599 | 5.777 | 5.296 | 5.546 |
| Equity | 707 | 783 | 842 | 907 | 975 | 1.043 | 995 | 1.043 | 1.475 | 1.521 | 1.619 | 1.789 | 2.101 | 1.925 |
| Long-term debt | 172 | 145 | 117 | 88 | 57 | 26 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 86 | 99 | 118 | 92 | 96 | 122 | 87 | 4.869 | 4.206 | 4.033 | 3.960 | 3.969 | 3.194 | 3.621 |
| Total debt | 258 | 244 | 235 | 180 | 154 | 148 | 87 | 4.869 | 4.206 | 4.033 | 3.960 | 3.969 | 3.194 | 3.621 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PN Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
OH Founder | Founder | 1990 | — | — |
PN Founder | Founder | 1990 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1990 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Nötel | Chief Executive Officer | 0 companies |
| Ove Hørlyck | Founder | 0 companies |
| Peter Notel | Founder | 0 companies |
| Jens Steensgaard | Board of Directors | 0 companies |