| Revenue | DKK 348K | +0% |
| EBITDA | DKK 735K | +164% |
| Net profit | DKK 487K | +286% |
| Total assets | DKK 7,8M | +9% |
| Equity | DKK 3,3M | +17% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 473 | 517 | 527 | 497 | 512 | 442 | 504 | 530 | 470 | 476 | 334 | 348 | 348 | 348 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 192 | 213 | 179 | -208 | 183 | 55 | 208 | 161 | 462 | 108 | 62 | 29 | 278 | 735 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 192 | 213 | 179 | -208 | 183 | 55 | 208 | 161 | 462 | 108 | 62 | 29 | 278 | 735 |
| Net financials | -78 | -59 | -45 | -42 | -40 | -51 | -87 | -25 | -23 | -21 | -19 | -34 | -117 | -109 |
| Profit before tax | 114 | 154 | 134 | -251 | 143 | 3 | 121 | 136 | 439 | 88 | 42 | -5 | 162 | 626 |
| Tax | 27 | 43 | 25 | -104 | 32 | 1 | 27 | 30 | 98 | 19 | 9 | -1 | 36 | 139 |
| Net profit | 88 | 111 | 109 | -147 | 111 | 2 | 94 | 106 | 342 | 68 | 33 | -4 | 126 | 487 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.153 | 5.177 | 5.124 | 4.786 | 4.754 | 7.018 | 7.331 | 7.045 | 7.335 | 7.207 | 7.187 | 7.064 | 7.164 | 7.829 |
| Equity | 913 | 1.024 | 1.133 | 986 | 1.097 | 2.884 | 2.779 | 2.684 | 2.826 | 2.795 | 2.728 | 2.724 | 2.850 | 3.337 |
| Long-term debt | 3.160 | 3.028 | 2.929 | 2.791 | 2.616 | 4.958 | 2.868 | 2.675 | 2.543 | 2.383 | 2.202 | 2.076 | 1.940 | 1.789 |
| Short-term debt | 604 | 631 | 580 | 632 | 632 | 675 | 744 | 730 | 938 | 1.029 | 1.252 | 1.275 | 1.357 | 1.546 |
| Total debt | 3.764 | 3.659 | 3.510 | 3.422 | 3.248 | 3.219 | 3.612 | 3.405 | 3.481 | 3.412 | 3.453 | 3.350 | 3.296 | 3.336 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NE Management | Management | 2004 | — | — |
IM Management | Management | 2016 | — | — |
NH Audit | Audit | 2004 | — | — |
KM Chief Executive Officer | Chief Executive Officer | 2004 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
P.N. GROUP HOLDING A/S | Company | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Niels Erik Ramsø Nørland | Management | 0 companies |
| Inge Moritz Nørland | Management | 0 companies |
| Niels Harder | Audit | 0 companies |
| Kim Madsen | Chief Executive Officer | 0 companies |