| Revenue | DKK -142K | -257% |
| EBITDA | DKK -174K | -579% |
| Net profit | DKK -163K | -1394% |
| Total assets | DKK 753K | +16% |
| Equity | DKK 141K | -53% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 450 | -409 | 195 | 184 | -114 | 113 | 9 | 79 | 107 | 82 | 151 | -44 | 90 | -142 |
| Staff expenses | -367 | -346 | -142 | -134 | -15 | -30 | -30 | -32 | -33 | -34 | -56 | -54 | -54 | -32 |
| EBITDA | 65 | 19 | 52 | 50 | -129 | 83 | -21 | 48 | 74 | 48 | 95 | -98 | 36 | -174 |
| Depreciation & amort. | -37 | -41 | -47 | -40 | -24 | -16 | -34 | -31 | -28 | -40 | -41 | -32 | -20 | -18 |
| EBIT | 27 | -22 | 5 | 10 | -153 | 67 | -55 | 16 | 46 | 8 | 54 | -130 | 17 | -192 |
| Net financials | -12 | -12 | -5 | -8 | -1 | 0 | 0 | -0 | 6 | -1 | -1 | -0 | 1 | -5 |
| Profit before tax | 15 | -3 | 0 | 2 | -155 | 67 | -55 | 16 | 52 | 7 | 53 | -130 | 18 | -197 |
| Tax | 3 | 5 | 1 | 1 | -2 | 13 | -40 | 1 | 11 | 2 | 18 | -27 | 6 | -34 |
| Net profit | 12 | -9 | -1 | 1 | -153 | 54 | -15 | 14 | 40 | 6 | 35 | -102 | 13 | -163 |
| Item | 2012 | 2013 | 2014 | 2015 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 699 | 753 | 709 | 631 | 497 | 496 | 425 | 427 | 602 | 611 | 529 | 426 | 647 | 753 |
| Equity | 403 | 411 | 411 | 411 | 259 | 313 | 298 | 312 | 353 | 358 | 394 | 292 | 304 | 141 |
| Long-term debt | 291 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 0 | -339 | 298 | 219 | 238 | 183 | 127 | 115 | 249 | 251 | 134 | 132 | 341 | 607 |
| Total debt | 291 | -339 | 298 | 219 | 238 | 183 | 127 | 115 | 249 | 251 | 134 | 132 | 341 | 607 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PN Management | Management | 2007 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Nilsson Holding ApS | Company | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Nilsson | Management | 0 companies |