| Revenue | DKK -5,4M | -449% |
| EBITDA | DKK 5,9M | +238% |
| Net profit | DKK 3,8M | +182% |
| Total assets | DKK 155,9M | +3% |
| Equity | DKK 84,5M | +5% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.460 | 1.412 | 2.526 | 1.111 | 1.515 | 2.119 | 1.837 | 3.447 | 3.317 | 3.105 | 2.548 | 2.971 | 1.555 | -5.426 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -120 | -649 | -949 | -1.115 | -604 | -604 | -604 |
| EBITDA | 3.316 | 1.412 | 2.526 | 913 | 2.890 | 30.119 | 7.537 | 41.827 | 9.968 | -5.344 | 3.993 | -2.743 | -4.254 | 5.892 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -6 | -5 | -5 |
| EBIT | 3.316 | 1.412 | 2.526 | 913 | 2.890 | 30.119 | 7.537 | 41.827 | 9.968 | -5.344 | 3.993 | -2.749 | -4.260 | 5.887 |
| Net financials | -798 | -578 | -581 | -386 | -362 | -312 | -254 | -212 | 23 | 198 | -300 | -1.300 | -1.446 | -1.015 |
| Profit before tax | 2.519 | 834 | 1.945 | 527 | 2.528 | 29.807 | 7.283 | 41.614 | 9.991 | -5.146 | 3.693 | -4.049 | -5.706 | 4.872 |
| Tax | 444 | 226 | 510 | 133 | 557 | 4.117 | 1.519 | 9.156 | 2.170 | -1.130 | 814 | -891 | -1.055 | 1.039 |
| Net profit | 2.074 | 609 | 1.435 | 394 | 1.972 | 25.690 | 5.764 | 32.458 | 7.821 | -4.016 | 2.879 | -3.158 | -4.651 | 3.833 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 63.234 | 63.126 | 63.705 | 63.468 | 65.490 | 94.560 | 102.433 | 155.358 | 164.249 | 158.420 | 162.326 | 157.289 | 151.271 | 155.941 |
| Equity | 13.499 | 14.108 | 15.543 | 15.936 | 17.908 | 43.598 | 49.362 | 81.820 | 89.641 | 85.625 | 88.504 | 85.346 | 80.696 | 84.528 |
| Long-term debt | 39.139 | 38.085 | 37.135 | 38.225 | 38.257 | 38.257 | 37.833 | 56.364 | 55.606 | 55.052 | 54.462 | 53.915 | 53.328 | 50.719 |
| Short-term debt | 10.083 | 10.362 | 10.402 | 9.307 | 9.027 | 8.696 | 10.066 | 3.509 | 3.770 | 4.175 | 5.244 | 5.046 | 5.593 | 8.001 |
| Total debt | 49.221 | 48.447 | 47.537 | 47.532 | 47.284 | 46.953 | 47.899 | 59.874 | 59.376 | 59.227 | 59.706 | 58.961 | 58.921 | 58.720 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PN Founder | Founder | 2007 | — | — |
PW Founder | Founder | 2007 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2011 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
AKTICON-BYG ApS | Company | 33.3% | 33.3% | 2019 |
Benz Invest ApS | Company | 33.3% | 33.3% | 2022 |
| Individual | 33.3% | 33.3% | 2007 | |
| Individual | 33.3% | 33.3% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Preben Nørholm | Founder | 0 companies |
| Preben Werner Rasmussen | Founder | 0 companies |
| Jette Becher Jørgensen | Board of Directors | 0 companies |
| Jens Torlund | Board of Directors | 0 companies |