| Revenue | DKK -152K | -60% |
| EBITDA | DKK -650K | +12% |
| Net profit | DKK 6,4M | -13% |
| Total assets | DKK 74,1M | +2% |
| Equity | DKK 65,5M | +4% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 9.495 | -20 | -133 | -82 | -282 | -158 | -329 | -292 | -280 | -198 | -179 | -379 | -152 |
| Staff expenses | -0 | -0 | -0 | -0 | -455 | -399 | -400 | -399 | -496 | -496 | -496 | -496 | -498 |
| EBITDA | 9.412 | -20 | -133 | -82 | -518 | -558 | -729 | -691 | -776 | -694 | -675 | -735 | -650 |
| Depreciation & amort. | -0 | -0 | -7 | -7 | 110 | -124 | -2 | -71 | -77 | -92 | -68 | 70 | -62 |
| EBIT | 9.412 | -20 | -140 | -89 | -628 | -682 | -731 | -762 | -853 | -787 | -743 | -805 | -712 |
| Net financials | 1.876 | 5.372 | 8.517 | 49.211 | 3.345 | 7.911 | -3.480 | 9.631 | 2.468 | 8.897 | -9.004 | 8.161 | 8.223 |
| Profit before tax | 11.287 | 5.352 | 8.377 | 49.122 | 2.717 | 7.229 | -4.212 | 8.869 | 1.616 | 8.110 | -9.747 | 7.355 | 7.511 |
| Tax | 462 | 316 | 333 | 212 | 574 | 1.591 | -924 | 1.963 | 364 | 1.785 | -25 | -0 | 1.133 |
| Net profit | 10.825 | 5.036 | 8.043 | 48.910 | 2.144 | 5.639 | -3.287 | 6.906 | 1.251 | 6.325 | -9.722 | 7.355 | 6.378 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 28.061 | 35.590 | 41.019 | 88.140 | 87.637 | 86.598 | 77.683 | 82.009 | 81.179 | 83.144 | 69.442 | 72.977 | 74.140 |
| Equity | 27.118 | 31.754 | 37.798 | 86.708 | 83.852 | 83.490 | 75.703 | 78.109 | 73.860 | 74.185 | 59.964 | 63.119 | 65.497 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 942 | 3.836 | 3.222 | 1.432 | 3.774 | 3.098 | 1.980 | 3.896 | 7.317 | 8.933 | 9.478 | 9.857 | 8.630 |
| Total debt | 942 | 3.836 | 3.222 | 1.432 | 3.774 | 3.098 | 1.980 | 3.896 | 7.317 | 8.933 | 9.478 | 9.857 | 8.630 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PN Management | Management | 2016 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Pongsathorn Nielsen | Management | 0 companies |