| Revenue | DKK 1,7M | +34% |
| EBITDA | DKK 1,3M | +3% |
| Net profit | DKK 921K | +64% |
| Total assets | DKK 22,2M | +100% |
| Equity | DKK 16,9M | +245% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.158 | 1.202 | 1.231 | 1.282 | 1.130 | 1.417 | 1.480 | 1.470 | 1.939 | 1.621 | 1.884 | 1.886 | 1.268 | 1.698 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -366 |
| EBITDA | 1.158 | 1.202 | 1.231 | 1.282 | 1.130 | 1.417 | 1.480 | 1.470 | 1.939 | 1.621 | 1.884 | 1.886 | 1.268 | 1.308 |
| Depreciation & amort. | 493 | -496 | 417 | 417 | 420 | -438 | -438 | -445 | -418 | -386 | -477 | -486 | -468 | -0 |
| EBIT | 665 | 706 | 814 | 865 | 710 | 980 | 1.042 | 1.025 | 1.521 | 1.235 | 1.407 | 1.400 | 800 | 1.308 |
| Net financials | -349 | -280 | -248 | -220 | -331 | -96 | -73 | -77 | -90 | -71 | -123 | -67 | -76 | -127 |
| Profit before tax | 443 | 426 | 566 | 645 | 379 | 884 | 969 | 948 | 1.431 | 1.164 | 1.284 | 1.333 | 724 | 1.181 |
| Tax | 123 | 111 | 17 | 155 | 84 | 195 | 214 | 210 | 316 | 257 | 283 | 293 | 163 | 260 |
| Net profit | 320 | 316 | 549 | 490 | 295 | 689 | 755 | 739 | 1.115 | 907 | 1.001 | 1.040 | 561 | 921 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 9.256 | 9.428 | 9.858 | 7.194 | 8.001 | 8.802 | 9.142 | 10.251 | 10.950 | 10.748 | 7.951 | 9.218 | 11.112 | 22.197 |
| Equity | 500 | 500 | 1.049 | 1.539 | 1.835 | 2.524 | 3.278 | 4.017 | 5.132 | 6.039 | 4.539 | 5.079 | 4.890 | 16.870 |
| Long-term debt | 5.197 | 4.903 | 4.558 | 4.201 | 4.884 | 4.633 | 4.416 | 4.194 | 3.970 | 3.186 | 1.916 | 1.800 | 1.682 | 1.288 |
| Short-term debt | 2.220 | 3.033 | 3.407 | 634 | 467 | 841 | 684 | 1.253 | 1.101 | 777 | 728 | 1.629 | 3.829 | 776 |
| Total debt | 7.737 | 7.935 | 7.966 | 4.835 | 5.352 | 5.474 | 5.099 | 5.447 | 5.071 | 3.962 | 2.644 | 3.429 | 5.511 | 2.064 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PN Management | Management | 2005 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
M.P. KASTRUP HOLDING ApS | Company | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Nellemann Rasmussen | Management | 0 companies |