| Revenue | DKK 17,4M | -20% |
| EBITDA | DKK 4,3M | -6% |
| Net profit | DKK 209K | -81% |
| Total assets | DKK 41,4M | -16% |
| Equity | DKK 19,3M | +1% |
| Employees | 32 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 16.922 | 10.336 | 5.066 | 10.195 | 3.194 | 33.708 | 11.489 | 9.721 | 14.548 | 21.667 | 48.209 | 21.710 | 17.384 |
| Staff expenses | -15.274 | -18.658 | -14.766 | -13.509 | -12.841 | -18.493 | -12.597 | -11.877 | -11.822 | -12.926 | -21.944 | -17.176 | -13.130 |
| EBITDA | 1.648 | -8.323 | -9.699 | -3.313 | -9.647 | -12.765 | -1.108 | -2.156 | 2.727 | 8.741 | 26.264 | 4.534 | 4.255 |
| Depreciation & amort. | -722 | -818 | -618 | -452 | -2.086 | -437 | -559 | -896 | -1.143 | -1.273 | -1.431 | -2.565 | -3.215 |
| EBIT | 926 | -9.140 | -10.317 | -3.765 | -11.733 | -13.202 | -1.668 | -3.052 | 1.584 | 7.469 | 24.833 | 1.969 | 1.040 |
| Net financials | -296 | -86 | -249 | -21 | -17 | -177 | -157 | -490 | -517 | -510 | -646 | -510 | -740 |
| Profit before tax | 630 | -9.227 | -10.566 | -3.787 | -11.750 | -13.379 | -1.824 | -3.542 | 1.067 | 6.959 | 24.188 | 1.459 | 299 |
| Tax | 162 | -1.328 | -1.475 | -898 | -2.496 | -2.980 | -380 | -774 | -81 | -1.183 | 5.334 | 333 | 90 |
| Net profit | 468 | -7.898 | -9.091 | -2.889 | -9.254 | -10.399 | -1.445 | -2.768 | 1.147 | 8.142 | 18.853 | 1.127 | 209 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 35.545 | 31.665 | 27.681 | 24.777 | 23.767 | 17.806 | 19.250 | 17.153 | 20.825 | 30.774 | 53.908 | 49.276 | 41.420 |
| Equity | 25.727 | 17.829 | 18.738 | 15.849 | 6.595 | -3.804 | 794 | -1.974 | -827 | 7.315 | 24.983 | 19.109 | 19.318 |
| Long-term debt | 345 | 319 | 292 | 264 | 236 | 0 | 1.000 | 12.402 | 11.378 | 8.608 | 0 | 2.450 | 0 |
| Short-term debt | 9.473 | 13.517 | 8.651 | 8.047 | 15.186 | 17.524 | 17.028 | 6.555 | 10.224 | 14.851 | 27.863 | 26.321 | 20.503 |
| Total debt | 9.818 | 13.836 | 8.943 | 8.311 | 15.422 | 17.524 | 18.028 | 18.956 | 21.602 | 23.459 | 27.863 | 28.771 | 20.503 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HP Founder | Founder | 2007 | — | — |
MK Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
IR Management | Management | 2013 | — | — |
KT Management | Management | 2018 | — | — |
LF Management | Management | 2012 | — | — |
PM Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2025 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2007 | — | — | |
| Chairman | 2014 | — | — | |
| Board of Directors | 2014 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2016 | — | — | |
| Chairman | 2023 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2018 | — | — | |
| Chairman | 2009 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2007 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Kragbæk-Thon Holding ApS | Company | 50.0% | 50.0% | 2018 |
JN-PKN HOLDING ApS | Company | 33.3% | 33.3% | 2018 |
Norlys a.m.b.a. | Company | 100.0% | 100.0% | 2016 |
Eniig Energiteknik A/S | Company | 100.0% | 100.0% | 2016 |
| Individual | 20.0% | 20.0% | 2018 | |
Andelsselskabet af 1. juni 2016 | Company | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Henning Pallesen | Founder | 0 companies |
| Mikkel Kastrup | Chief Executive Officer | 0 companies |
| Ib Richard Neustrup Simonsen | Management | 0 companies |
| Ken Thon | Management | 0 companies |
| Lars Flou | Management | 0 companies |
| Palle Mark Damgaard | Chief Executive Officer | 0 companies |
| Gitte Kragbæk Kristensen | Chairman | 0 companies |
| Jens Kristian Larsen | Board of Directors | 0 companies |
| Niels Peter Pedersen | Board of Directors | 0 companies |
| Martin Romvig | Chairman | 0 companies |
| Bent Andersen | Board of Directors | 0 companies |
| Jesper Vinter Barslund | Chairman | 0 companies |
| Holger Colding-Kristensen | Board of Directors | 0 companies |
| Flemming Vejby Kristensen | Board of Directors | 0 companies |
| Erik Petersen | Chairman | 0 companies |
| Mads Villi Delmar | Board of Directors | 0 companies |
| Juttine Nielsen | Board of Directors | 0 companies |
| Jan Leo Ravn | Chairman | 0 companies |
| Carsten Greiffenberg | Board of Directors | 0 companies |
| Lissie Pallesen | Board of Directors | 0 companies |
| Per Søndergaard Pedersen | Chairman | 0 companies |
| Hans Peter Ambrosius Andreasen | Board of Directors | 0 companies |