| Revenue | DKK 5M | -31% |
| EBITDA | DKK -812K | -173% |
| Net profit | DKK -900K | -276% |
| Total assets | DKK 13,8M | -12% |
| Equity | DKK 5,7M | -14% |
| Employees | 9 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 6.842 | 6.689 | 6.011 | 4.966 | 7.257 | 6.491 | 10.260 | 9.671 | 11.032 | 11.906 | 14.913 | 8.681 | 7.275 | 4.992 |
| Staff expenses | -4.570 | -4.743 | -4.694 | -4.963 | -6.177 | -6.137 | -9.824 | -11.036 | -10.082 | -11.155 | -12.768 | -9.220 | -6.168 | -5.804 |
| EBITDA | 2.272 | 1.946 | 1.317 | 3 | 1.080 | 354 | 437 | -1.364 | 950 | 751 | 2.145 | -539 | 1.107 | -812 |
| Depreciation & amort. | 367 | 209 | 170 | 169 | -169 | -98 | -318 | -209 | -154 | -127 | -182 | -64 | -69 | -82 |
| EBIT | 1.906 | 1.738 | 1.147 | -166 | 911 | 256 | 118 | -1.573 | 796 | 624 | 1.963 | -603 | 1.038 | -894 |
| Net financials | -40 | -31 | 6 | 36 | 84 | 79 | -69 | -73 | -126 | 59 | 55 | -157 | -348 | -252 |
| Profit before tax | 1.866 | 1.707 | 1.153 | -130 | 995 | 334 | 49 | -1.646 | 670 | 684 | 2.018 | -760 | 690 | -1.146 |
| Tax | 477 | 439 | 295 | -21 | 227 | 86 | -1 | -340 | 159 | 157 | 456 | -158 | 179 | -246 |
| Net profit | 1.389 | 1.267 | 858 | -109 | 768 | 248 | 50 | -1.306 | 510 | 527 | 1.561 | -602 | 511 | -900 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 10.468 | 10.702 | 12.907 | 10.152 | 11.971 | 12.303 | 18.986 | 15.834 | 16.381 | 21.452 | 19.891 | 16.838 | 15.655 | 13.798 |
| Equity | 4.962 | 5.229 | 5.137 | 4.418 | 5.185 | 5.037 | 7.798 | 4.992 | 5.502 | 6.029 | 7.590 | 6.426 | 6.612 | 5.712 |
| Long-term debt | 0 | 0 | 0 | 0 | 250 | 73 | 45 | 86 | 2.270 | 639 | 967 | 586 | 605 | 591 |
| Short-term debt | 4.995 | 5.201 | 7.707 | 5.568 | 6.444 | 7.113 | 11.101 | 10.701 | 8.545 | 14.718 | 11.219 | 9.769 | 8.355 | 7.483 |
| Total debt | 4.995 | 5.201 | 7.707 | 5.568 | 6.694 | 7.186 | 11.146 | 10.787 | 10.815 | 15.358 | 12.186 | 10.356 | 8.960 | 8.075 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MP Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
| Audit | 1969 | — | — | |
| Audit | 1969 | — | — | |
EP Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
SM Management | Management | 1969 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1969 | — | — | |
| Chairman | 2007 | — | — | |
| Board of Directors | 1969 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 1969 | — | — | |
| Chairman | 2013 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
PANDRUP HOLDING ApS | Company | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Marianne Pandrup | Chief Executive Officer | 0 companies |
| Statsaut. revisor Søren P. Jen sen | Audit | 0 companies |
| Centralanstalten for Revision | Audit | 0 companies |
| Erik Pandrup | Chief Executive Officer | 0 companies |
| Søren Max Nielsen | Management | 0 companies |
| Niels Erik Hansen | Board of Directors | 0 companies |
| Ole Juul Jørgensen | Chairman | 0 companies |
| Anders Bøgh Andersen | Board of Directors | 0 companies |
| Jens Prytz Sørensen | Chairman | 0 companies |
| Sonni Meinertz | Board of Directors | 0 companies |
| Ejvind Skov | Chairman | 0 companies |
| Tuk Asger Hartmann | Board of Directors | 0 companies |
| Per Hackmand Larsen | Board of Directors | 0 companies |