| Revenue | DKK 11,3M | +182% |
| EBITDA | DKK 3,3M | +168% |
| Net profit | DKK 2,2M | +138% |
| Total assets | DKK 8M | -59% |
| Equity | DKK 3,3M | +183% |
| Employees | 5 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -7 | 17 | -123 | -114 | 237 | 732 | 2.028 | 3.134 | 518 | 113 | 24.611 | 5.368 | 4.010 | 11.327 |
| Staff expenses | -0 | -0 | -0 | -0 | -189 | -241 | -951 | -3.118 | -0 | -0 | -3.911 | -3.841 | -2.782 | -2.471 |
| EBITDA | -7 | 17 | -123 | -114 | 47 | 491 | 1.076 | 16 | 518 | 113 | 20.700 | 1.527 | 1.228 | 3.296 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -10 | -43 | -44 | -52 | -75 | -199 | -224 | -420 |
| EBIT | -7 | 17 | -123 | -114 | 47 | 491 | 1.066 | -27 | 474 | 61 | 20.625 | 1.328 | 1.004 | 2.876 |
| Net financials | -0 | 12 | -6 | -13 | -19 | 6 | -4 | 33 | 67 | 98 | -511 | 445 | 163 | -97 |
| Profit before tax | -7 | 29 | -129 | -127 | 29 | 497 | 1.062 | 5 | 541 | 159 | 20.114 | 1.773 | 1.167 | 2.778 |
| Tax | -5 | 2 | -27 | -29 | 6 | 82 | 244 | -4 | 124 | 35 | 4.428 | 391 | 257 | 612 |
| Net profit | -1 | 27 | -102 | -98 | 22 | 416 | 818 | 9 | 417 | 124 | 15.686 | 1.382 | 909 | 2.166 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 604 | 557 | 438 | 368 | 497 | 746 | 1.893 | 5.401 | 9.668 | 15.489 | 43.310 | 48.696 | 19.577 | 8.014 |
| Equity | 138 | 165 | 63 | -36 | -13 | 402 | 1.220 | 530 | 1.082 | 706 | 16.391 | 1.773 | 1.183 | 3.349 |
| Long-term debt | 0 | 0 | 53 | 43 | 0 | 0 | 0 | 0 | 113 | 28 | 4.368 | 376 | 241 | 623 |
| Short-term debt | 466 | 393 | 322 | 361 | 511 | 344 | 654 | 4.851 | 8.441 | 14.716 | 22.451 | 46.433 | 18.024 | 3.923 |
| Total debt | 466 | 393 | 375 | 404 | 511 | 344 | 654 | 4.851 | 8.554 | 14.745 | 26.820 | 46.809 | 18.265 | 4.546 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OP Management | Management | 2010 | — | — |
CH Management | Management | 2006 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2007 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
PNC HOLDING ApS | Company | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Olof Patrik Nilsson | Management | 0 companies |
| Carsten Helt | Management | 0 companies |
| Thomas Færch | Board of Directors | 0 companies |
| Sheung Chun Lai | Board of Directors | 0 companies |
| Christina Wiesner Færch | Board of Directors | 0 companies |
| Ilkka Pekka Martikainen | Board of Directors | 0 companies |