| Revenue | DKK 1,2M | +39% |
| EBITDA | DKK 1,2M | +39% |
| Net profit | DKK 588K | +118% |
| Total assets | DKK 10,2M | -2% |
| Equity | DKK 3,5M | +20% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 920 | — | 845 | 939 | 944 | 745 | 469 | 734 | 693 | 942 | 847 | 1.109 | 894 | 1.245 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 800 | 493 | 721 | 820 | 828 | 412 | 427 | 734 | 693 | 942 | 847 | 1.109 | 894 | 1.245 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -147 | -148 | -252 | -252 | -252 | -252 | -252 |
| EBIT | 800 | 493 | 721 | 820 | 828 | 412 | 427 | 587 | 545 | 690 | 595 | 857 | 642 | 993 |
| Net financials | 6 | 0 | -236 | -97 | -52 | -45 | -103 | -137 | -141 | -222 | -245 | -304 | -294 | -239 |
| Profit before tax | 294 | 493 | 485 | 724 | 776 | 1.527 | -236 | 450 | 404 | 468 | 350 | 553 | 348 | 754 |
| Tax | 73 | -0 | -190 | 124 | 121 | 268 | -94 | 99 | 89 | 102 | 78 | 121 | 78 | 166 |
| Net profit | 221 | 493 | 488 | 554 | 601 | 1.188 | -185 | 351 | 315 | 366 | 272 | 432 | 270 | 588 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.524 | 8.141 | 7.664 | 7.573 | 7.485 | 8.627 | 9.744 | 6.927 | 7.160 | 11.240 | 10.988 | 10.736 | 10.484 | 10.232 |
| Equity | 550 | 863 | 1.246 | 1.650 | 2.250 | 3.438 | 3.254 | 1.243 | 1.558 | 1.924 | 2.196 | 2.628 | 2.897 | 3.485 |
| Long-term debt | 4.901 | 4.228 | 3.938 | 3.625 | 3.297 | 0 | 4.913 | 9.367 | 8.899 | 7.905 | 7.333 | 6.530 | 5.678 | 5.055 |
| Short-term debt | 2.071 | 1.320 | 1.554 | 1.349 | 965 | 3.917 | 378 | 547 | 681 | 901 | 907 | 987 | 1.275 | 1.018 |
| Total debt | 6.973 | 6.251 | 5.493 | 4.974 | 4.263 | 3.917 | 5.291 | 9.913 | 9.580 | 8.806 | 8.240 | 7.517 | 6.954 | 6.073 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JB Founder | Founder | 2003 | — | — |
TM Management | Management | 2017 | — | — |
AK Founder | Founder | 2003 | — | — |
JK Founder | Founder | 2003 | — | — |
KS Founder | Founder | 2003 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
PANPAC ENGINEERING A/S | Company | 100.0% | 100.0% | 2017 |
| Individual | 33.3% | 33.3% | 2015 | |
SØGAARD HOLDING PANDRUP ApS | Company | 33.3% | 33.3% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Jens Bejlegaard Jensen | Founder | 0 companies |
| Torben Mogensen | Management | 0 companies |
| Anders Kjær | Founder | 0 companies |
| Jes Kiilerich Kristensen | Founder | 0 companies |
| Karsten Søgaard | Founder | 0 companies |