| Revenue | DKK 425K | +1644% |
| EBITDA | DKK 369K | +1412% |
| Net profit | DKK 356K | +12898% |
| Total assets | DKK 1M | +11% |
| Equity | DKK 135K | +161% |
| Employees | 5 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 398 | 335 | 360 | 485 | 517 | 499 | 164 | 115 | -78 | 342 | -100 | -31 | 24 | 425 |
| Staff expenses | -221 | -212 | -254 | -367 | -400 | -415 | -116 | -0 | -121 | -260 | -3 | -0 | -0 | -57 |
| EBITDA | 177 | 122 | 106 | 118 | 117 | 84 | 48 | 115 | -199 | 82 | -104 | -31 | 24 | 369 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -2 | -30 | -30 | -0 | -0 | -0 |
| EBIT | 177 | 122 | 106 | 118 | 117 | 84 | 48 | 115 | -201 | 52 | -134 | -31 | 24 | 369 |
| Net financials | -24 | -23 | -7 | 0 | -12 | -32 | -16 | -19 | -48 | -24 | -13 | -13 | -27 | -13 |
| Profit before tax | 153 | 99 | 98 | 118 | 105 | 52 | 32 | 96 | -250 | 28 | -147 | -44 | -3 | 356 |
| Tax | -0 | -0 | -0 | 22 | 24 | 14 | -0 | 29 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 153 | 99 | 98 | 96 | 82 | 38 | 32 | 67 | -250 | 28 | -147 | -44 | -3 | 356 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.073 | 1.255 | 1.137 | 1.004 | 1.461 | 935 | 997 | 1.232 | 986 | 997 | 962 | 885 | 934 | 1.040 |
| Equity | 126 | 126 | 126 | 126 | 127 | 165 | 159 | 194 | -55 | -27 | -174 | -218 | -220 | 135 |
| Long-term debt | 0 | 0 | 0 | 23 | 24 | 14 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 947 | 1.130 | 1.011 | 855 | 1.310 | 755 | 837 | 1.037 | 1.042 | 1.024 | 1.136 | 1.103 | 1.154 | 905 |
| Total debt | 947 | 1.130 | 1.011 | 878 | 1.334 | 769 | 837 | 1.037 | 1.042 | 1.024 | 1.136 | 1.103 | 1.154 | 905 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PN Management | Management | 2004 | — | — |
TA Management | Management | 2018 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
IPS INTERNATIONAL ApS | Company | 50.0% | 50.0% | 2025 |
| Individual | 33.3% | 33.3% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Peder Nikolaj Hansen | Management | 0 companies |
| Tina Astrup Søndergaard | Management | 0 companies |