| Revenue | DKK 80,3M | -3% |
| EBITDA | DKK 75,5M | -4% |
| Net profit | DKK 4,9M | +160% |
| Total assets | DKK 343,1M | -26% |
| Equity | DKK 15,8M | +1575% |
| Employees | 8 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 746 | -114 | 4.155 | 3.584 | 9.039 | 17.171 | 37.290 | 50.622 | 60.217 | 66.688 | 75.086 | 82.804 | 80.261 |
| Staff expenses | -0 | -679 | -5.672 | -5.973 | -2.971 | -2.044 | -2.975 | -3.587 | -4.131 | -3.951 | -4.160 | -4.556 | -4.760 |
| EBITDA | 463 | -793 | -1.517 | -2.389 | 5.988 | 15.005 | 34.289 | 47.035 | 56.086 | 62.736 | 70.925 | 78.248 | 75.501 |
| Depreciation & amort. | -0 | -543 | -1.813 | -4.379 | -5.744 | -14.048 | -31.422 | -43.851 | -45.634 | -51.938 | -58.217 | -74.368 | -51.836 |
| EBIT | 463 | -1.336 | -3.329 | -6.768 | 244 | 957 | 2.867 | 3.183 | 10.452 | 10.799 | 12.708 | 3.880 | 23.666 |
| Net financials | -91 | -339 | -763 | -1.106 | -1.080 | -1.373 | -3.505 | -4.787 | -5.000 | -5.768 | -5.949 | -13.268 | -17.366 |
| Profit before tax | 372 | -1.675 | -4.092 | -7.874 | -836 | -416 | -638 | -1.604 | 5.452 | 5.030 | 6.759 | -9.387 | 6.300 |
| Tax | 91 | -605 | -916 | -516 | -0 | -0 | -0 | -0 | -440 | 3.574 | 4.347 | -1.238 | 1.437 |
| Net profit | 281 | -1.070 | -3.176 | -7.358 | -836 | -416 | -638 | -1.604 | 5.892 | 1.456 | 2.412 | -8.150 | 4.863 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 10.130 | 21.330 | 29.380 | 66.463 | 63.085 | 153.003 | 229.580 | 262.992 | 312.988 | 327.118 | 341.477 | 465.428 | 343.072 |
| Equity | — | 869 | -2.307 | 392 | 12.044 | 13.375 | 12.737 | 11.133 | 12.025 | 2.581 | 3.094 | 944 | 15.807 |
| Long-term debt | 11.165 | 14.547 | 26.265 | 53.676 | 37.555 | 81.009 | 168.750 | 201.491 | 232.708 | 244.884 | 234.711 | 339.120 | 190.413 |
| Short-term debt | 448 | 4.667 | 5.019 | 12.395 | 13.487 | 58.619 | 48.094 | 50.368 | 68.255 | 76.079 | 95.751 | 118.330 | 128.382 |
| Total debt | 11.613 | 19.214 | 31.284 | 66.071 | 51.042 | 139.628 | 216.843 | 251.859 | 300.963 | 320.963 | 330.463 | 457.450 | 318.795 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JN Management | Management | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2013 | — | — | |
| Chairman | 2023 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2013 | — | — | |
| Chairman | 2013 | — | — | |
| Chairman | 2016 | — | — | |
| Chairman | 2015 | — | — | |
| Chairman | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
PNO HOLDING A/S | Company | 100.0% | 100.0% | 2020 |
Jacob PNO Holding A/S | Company | 100.0% | 100.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Jacob Nelson Lee Ørnstrand | Management | 0 companies |
| Jens Peter Toft | Board of Directors | 0 companies |
| Carsten Kultoft Lorentsen | Board of Directors | 0 companies |
| Pauli Majgaard Johannesen | Chairman | 0 companies |
| Thomas Glen Rimington | Chairman | 0 companies |
| Solvej Ge Hyun Lee Ørnstrand | Board of Directors | 0 companies |
| Hanne Pelle Johannsen | Board of Directors | 0 companies |
| Else Hansen | Board of Directors | 0 companies |
| Per Nelson Ørnstrand | Chairman | 0 companies |
| Malin Petra Roos Bendz | Chairman | 0 companies |
| Jimmy Nordling Drevfors | Chairman | 0 companies |
| Thomas Aagaard Pejter | Chairman | 0 companies |