| Revenue | DKK 2,2M | -22% |
| EBITDA | DKK 2,2M | -22% |
| Net profit | DKK 1,7M | -21% |
| Total assets | DKK 2,6M | -38% |
| Equity | DKK 429K | -84% |
| Employees | 13 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.417 | 600 | 349 | 1.015 | 643 | 521 | 722 | 927 | 1.590 | 1.917 | 1.811 | 1.879 | 2.863 | 2.233 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 1.417 | 600 | 349 | 1.015 | 643 | 521 | 722 | 927 | 1.590 | 1.917 | 1.811 | 1.879 | 2.863 | 2.233 |
| Depreciation & amort. | -105 | -105 | -105 | -105 | -105 | -1 | -0 | -24 | -65 | -71 | -63 | -71 | -44 | -9 |
| EBIT | 1.312 | 495 | 244 | 910 | 538 | 520 | 722 | 903 | 1.525 | 1.846 | 1.748 | 1.807 | 2.819 | 2.224 |
| Net financials | -18 | -19 | -19 | -13 | -6 | -3 | -2 | -3 | -2 | -7 | -6 | 1 | 6 | 1 |
| Profit before tax | 1.294 | 476 | 225 | 897 | 532 | 517 | 720 | 900 | 1.523 | 1.839 | 1.742 | 1.808 | 2.825 | 2.225 |
| Tax | -0 | -0 | -0 | -0 | 131 | 112 | 157 | 190 | 336 | 410 | 393 | 410 | 625 | 484 |
| Net profit | 1.294 | 476 | 225 | 897 | 401 | 405 | 563 | 710 | 1.187 | 1.429 | 1.349 | 1.398 | 2.193 | 1.728 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.462 | 3.358 | 3.642 | 3.563 | 2.816 | 2.258 | 2.978 | 3.185 | 2.958 | 3.176 | 2.882 | 3.244 | 4.222 | 2.597 |
| Equity | 3.725 | 2.702 | 2.427 | 2.824 | 925 | 930 | 1.093 | 1.210 | 1.687 | 1.936 | 1.856 | 1.904 | 2.696 | 429 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 737 | 656 | 1.216 | 739 | 1.891 | 1.328 | 1.885 | 1.975 | 1.271 | 1.239 | 1.026 | 1.340 | 1.525 | 2.168 |
| Total debt | 737 | 656 | 1.216 | 739 | 1.891 | 1.328 | 1.885 | 1.975 | 1.271 | 1.239 | 1.026 | 1.340 | 1.525 | 2.168 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PA Management | Management | 2025 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2006 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2005 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
PN90 Holding ApS | Company | 100.0% | 100.0% | 2025 |
MB 61 HOLDING ApS | Company | 33.3% | 33.3% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Philip Amos Naim | Management | 0 companies |
| Joan Berggreen | Chairman | 0 companies |
| Katharina Louise Mardahl Berggreen | Board of Directors | 0 companies |
| Mikael Berggreen | Board of Directors | 0 companies |