| Revenue | — | — |
| EBITDA | DKK -885K | -1492% |
| Net profit | DKK -1,2M | +24% |
| Total assets | DKK 45K | -97% |
| Equity | DKK -13,3M | -10% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -2.404 | 1.483 | 3.763 | 8.602 | -3.616 | -3.308 | -656 | -694 | -692 | -1.014 | -1.777 | -56 | -885 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -2.404 | 1.483 | 3.763 | 8.602 | -3.616 | -3.308 | -656 | -694 | -692 | -1.014 | -1.777 | -56 | -885 |
| Net financials | -2.635 | 839 | 3.091 | 7.950 | -3.930 | -3.468 | -821 | -859 | -876 | -1.197 | -6.020 | -1.585 | -6.475 |
| Profit before tax | -2.698 | 798 | 3.042 | 7.889 | -4.005 | -3.510 | -870 | -912 | -919 | -1.250 | -6.061 | -1.640 | -1.241 |
| Tax | -25 | -0 | -7 | -614 | -102 | -54 | -58 | 134 | -113 | 177 | -0 | -0 | -0 |
| Net profit | -2.673 | 798 | 3.050 | 8.504 | -3.903 | -3.456 | -812 | -1.046 | -806 | -1.427 | -6.061 | -1.640 | -1.241 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 18.129 | 19.228 | 15.258 | 24.320 | 9.084 | 5.992 | 5.457 | 4.723 | 4.210 | 3.137 | 1.652 | 1.614 | 45 |
| Equity | 3.715 | 4.513 | 4.562 | 7.066 | 3.163 | -293 | -1.105 | -2.151 | -2.957 | -4.384 | -10.445 | -12.085 | -13.326 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 14.414 | 14.715 | 10.695 | 17.254 | 5.920 | 6.285 | 6.562 | 6.874 | 7.167 | 7.521 | 10.526 | 11.851 | 13.371 |
| Total debt | 14.414 | 14.715 | 10.695 | 17.254 | 5.920 | 6.285 | 6.562 | 6.874 | 7.167 | 7.521 | 10.526 | 11.851 | 13.371 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PN Founder | Founder | 1997 | — | — |
KJ Founder | Founder | 1997 | — | — |
AL Unofficial title | Unofficial title | 2025 | — | — |
PW Founder | Founder | 1997 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2011 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
KJ INVEST HOLDING ApS | Company | 33.3% | 33.3% | 1998 |
PWR ApS | Company | 33.3% | 33.3% | 1998 |
MARSAN ApS | Company | 33.3% | 33.3% | 1998 |
| Person | Role here | Other companies |
|---|---|---|
| Preben Nørholm | Founder | 0 companies |
| Knud Jørgensen | Founder | 0 companies |
| Andrea Louise Blom | Unofficial title | 0 companies |
| Preben Werner Rasmussen | Founder | 0 companies |
| Jette Becher Jørgensen | Board of Directors | 0 companies |
| Jens Torlund | Board of Directors | 0 companies |