| Revenue | DKK 320K | -26% |
| EBITDA | DKK 59K | -68% |
| Net profit | DKK 65K | -59% |
| Total assets | DKK 1,1M | -3% |
| Equity | DKK 1M | +7% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.213 | 1.089 | 926 | 1.135 | 814 | 1.191 | 813 | 729 | 268 | 776 | 543 | 333 | 433 | 320 |
| Staff expenses | -604 | -956 | -966 | -897 | -881 | -886 | -862 | -887 | -295 | -235 | -502 | -235 | -249 | -261 |
| EBITDA | 610 | 133 | -39 | 238 | -67 | 305 | -49 | -159 | -27 | 541 | 41 | 98 | 184 | 59 |
| Depreciation & amort. | -21 | -15 | -22 | -0 | -0 | -82 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 589 | 118 | -61 | 238 | -67 | 223 | -49 | -159 | -27 | 541 | 41 | 98 | 184 | 59 |
| Net financials | -23 | -13 | -11 | -13 | -2 | -15 | -5 | -32 | -28 | -9 | 0 | -1 | 22 | 25 |
| Profit before tax | 566 | 105 | -72 | 225 | -69 | 208 | -55 | -191 | -55 | 532 | 41 | 97 | 206 | 84 |
| Tax | 143 | 28 | -16 | 54 | -15 | 47 | -12 | 19 | 2 | 43 | 9 | 22 | 45 | 19 |
| Net profit | 423 | 77 | -57 | 171 | -54 | 161 | -43 | -210 | -58 | 489 | 32 | 75 | 160 | 65 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.296 | 1.337 | 1.257 | 1.254 | 1.105 | 1.431 | 965 | 884 | 864 | 1.128 | 1.048 | 907 | 1.109 | 1.078 |
| Equity | 615 | 693 | 636 | 807 | 753 | 914 | 461 | 251 | 193 | 682 | 714 | 789 | 950 | 1.015 |
| Long-term debt | 192 | 106 | 28 | 55 | 0 | 154 | 0 | 0 | 179 | 141 | 59 | 22 | 45 | 19 |
| Short-term debt | 489 | 538 | 593 | 392 | 352 | 363 | 504 | 633 | 491 | 305 | 274 | 96 | 114 | 45 |
| Total debt | 681 | 645 | 621 | 447 | 352 | 517 | 504 | 633 | 671 | 446 | 334 | 117 | 159 | 63 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PN Management | Management | 1995 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1995 | — | — | |
| Chairman | 2000 | — | — | |
| Board of Directors | 1995 | — | — | |
| Chairman | 1995 | — | — | |
| Board of Directors | 1997 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
EDM HOLDING ApS | Company | 100.0% | 100.0% | 1995 |
| Person | Role here | Other companies |
|---|---|---|
| Palle Nørgaard | Management | 0 companies |
| Søren Løgstrup | Board of Directors | 0 companies |
| Steen Nørgaard | Chairman | 0 companies |
| Preben Tommy Knudsen | Board of Directors | 0 companies |
| Bettina Drefeld Eriksen | Chairman | 0 companies |
| Arne Nørgaard | Board of Directors | 0 companies |