| Revenue | DKK 1,6M | +28% |
| EBITDA | DKK 72K | +201% |
| Net profit | DKK 31K | +127% |
| Total assets | DKK 1,3M | +10% |
| Equity | DKK 232K | +15% |
| Employees | 7 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.334 | 2.457 | 3.773 | 1.392 | 1.547 | 1.656 | 1.397 | 1.074 | 1.112 | 844 | 1.289 | 1.314 | 1.272 | 1.626 |
| Staff expenses | -751 | -677 | -1.107 | -1.192 | -1.328 | -1.426 | -1.248 | -969 | -1.073 | -801 | -1.233 | -1.177 | -1.343 | -1.554 |
| EBITDA | 40 | 167 | 354 | 200 | 217 | 179 | 108 | 105 | 38 | 42 | 55 | 137 | -71 | 72 |
| Depreciation & amort. | -95 | -66 | -23 | -56 | -54 | -72 | -39 | -58 | -0 | -0 | -0 | -1 | -13 | -13 |
| EBIT | -55 | 100 | 331 | 144 | 163 | 107 | 69 | 46 | 38 | 42 | 55 | 136 | -84 | 59 |
| Net financials | -72 | -47 | -96 | -134 | -109 | -101 | -62 | -62 | -34 | -19 | -11 | -20 | -29 | -28 |
| Profit before tax | -127 | 53 | 235 | 10 | 54 | 7 | 6 | -16 | 4 | 24 | 44 | 116 | -113 | 31 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -127 | 53 | 235 | 10 | 54 | 7 | 6 | -16 | 4 | 24 | 44 | 116 | -113 | 31 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 534 | 278 | 1.280 | 1.620 | 1.761 | 1.215 | 1.132 | 1.067 | 1.337 | 1.047 | 1.192 | 1.195 | 1.187 | 1.303 |
| Equity | -223 | -170 | 65 | 76 | 130 | 136 | 143 | 127 | 131 | 154 | 198 | 314 | 202 | 232 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 757 | 448 | 1.215 | 1.544 | 1.631 | 1.078 | 989 | 940 | 1.206 | 893 | 994 | 881 | 985 | 1.071 |
| Total debt | 757 | 448 | 1.215 | 1.544 | 1.631 | 1.078 | 989 | 940 | 1.206 | 893 | 994 | 881 | 985 | 1.071 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PN Management | Management | 2008 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
PETER NORUP HOLDING ApS | Company | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Norup | Management | 0 companies |