| Revenue | DKK 291K | -12% |
| EBITDA | DKK 191K | -17% |
| Net profit | DKK 205K | -13% |
| Total assets | DKK 2,1M | +30% |
| Equity | DKK 1,4M | +17% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 159 | 228 | 81 | 398 | 133 | 842 | 345 | 590 | 526 | -14 | 174 | 331 | 291 |
| Staff expenses | -0 | -0 | -0 | -60 | -60 | -100 | -100 | -100 | -100 | -0 | -0 | -100 | -100 |
| EBITDA | 159 | 228 | 81 | 338 | 73 | 742 | 245 | 490 | 226 | -14 | 174 | 231 | 191 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 159 | 228 | 81 | 338 | 73 | 742 | 245 | 490 | 226 | -14 | 174 | 231 | 191 |
| Net financials | -2 | -1 | -5 | 1 | -1 | 0 | -3 | 0 | -2 | 66 | -131 | 73 | 73 |
| Profit before tax | 157 | 227 | 75 | 339 | 72 | 742 | 242 | 491 | 224 | 52 | 43 | 303 | 264 |
| Tax | 41 | 58 | 21 | 80 | 16 | 163 | 54 | 108 | 50 | 11 | 10 | 67 | 59 |
| Net profit | 116 | 170 | 54 | 259 | 55 | 578 | 189 | 382 | 174 | 41 | 33 | 237 | 205 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 409 | 679 | 273 | 571 | 507 | 1.323 | 1.044 | 1.915 | 1.377 | 1.242 | 1.141 | 1.626 | 2.112 |
| Equity | 273 | 383 | 240 | 384 | 339 | 813 | 877 | 1.151 | 1.217 | 1.150 | 1.075 | 1.204 | 1.409 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 135 | 296 | 32 | 187 | 169 | 509 | 167 | 764 | 160 | 92 | 66 | 423 | 703 |
| Total debt | 135 | 296 | 32 | 187 | 169 | 509 | 167 | 764 | 160 | 92 | 66 | 423 | 703 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PN Management | Management | 2008 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2008 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Nelleberg Krogh | Management | 0 companies |
| Mikkel Overbeck | Board of Directors | 0 companies |