| Revenue | DKK -203K | +142% |
| EBITDA | DKK -203K | -7% |
| Net profit | DKK -528K | -323% |
| Total assets | DKK 3,7M | -39% |
| Equity | DKK 1,9M | -25% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 408 | -300 | 270 | 313 | 379 | 610 | -22 | -43 | -158 | -1 | 47 | -27 | -84 | -203 |
| Staff expenses | -130 | -144 | -159 | -64 | -76 | -83 | -66 | -0 | -0 | -0 | -0 | -0 | -100 | -0 |
| EBITDA | 279 | -444 | 111 | 249 | 303 | 527 | -87 | -43 | -158 | -1 | 47 | -27 | -189 | -203 |
| Depreciation & amort. | -322 | -27 | -27 | -25 | -338 | -3 | -3 | -19 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -43 | -470 | 84 | 224 | -35 | 524 | -91 | -62 | -158 | -1 | 47 | -27 | -189 | -203 |
| Net financials | 153 | 169 | 145 | -15 | 50 | -119 | -62 | 194 | 116 | 401 | -251 | 113 | 449 | -321 |
| Profit before tax | 111 | -302 | 228 | 209 | 15 | 404 | -153 | 132 | -42 | 400 | -204 | 86 | 260 | -524 |
| Tax | 28 | -83 | 144 | 53 | 69 | 89 | 2 | -0 | -0 | 71 | -0 | 22 | 24 | 4 |
| Net profit | 82 | -219 | 85 | 156 | -53 | 315 | -155 | 132 | -42 | 329 | -204 | 63 | 237 | -528 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.756 | 4.556 | 4.477 | 4.668 | 4.498 | 4.853 | 4.284 | 4.301 | 2.460 | 2.855 | 4.511 | 3.574 | 6.066 | 3.730 |
| Equity | 4.735 | 4.419 | 4.407 | 4.464 | 4.311 | 4.525 | 4.267 | 4.198 | 2.156 | 2.485 | 2.282 | 2.345 | 2.582 | 1.931 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 71 | 0 | 0 | 40 | 0 |
| Short-term debt | 22 | 137 | 70 | 203 | 187 | 328 | 17 | 103 | 304 | 299 | 2.229 | 1.229 | 3.443 | 1.798 |
| Total debt | 22 | 137 | 70 | 203 | 187 | 328 | 17 | 103 | 304 | 370 | 2.229 | 1.229 | 3.484 | 1.798 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PN Founder | Founder | 2005 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Per Nørret | Founder | 0 companies |