| Revenue | DKK 187K | +11% |
| EBITDA | DKK 186K | +11% |
| Net profit | DKK 51K | +64% |
| Total assets | DKK 4,4M | -2% |
| Equity | DKK 351K | +17% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 144 | 353 | 368 | 358 | 307 | 397 | 372 | 269 | 275 | 158 | 143 | 169 | 187 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 144 | 353 | 368 | 358 | 307 | 397 | 372 | 269 | 274 | 157 | 142 | 168 | 186 |
| Depreciation & amort. | 32 | 80 | 94 | 94 | 94 | -94 | -94 | -85 | -85 | -85 | -85 | -85 | -80 |
| EBIT | 112 | 273 | 274 | 264 | 214 | 303 | 278 | 184 | 190 | 72 | 57 | 83 | 106 |
| Net financials | -157 | -286 | -268 | -236 | -208 | -193 | -265 | -99 | -130 | -47 | -45 | -43 | -40 |
| Profit before tax | -44 | -13 | 6 | 28 | 5 | 110 | 13 | 86 | 60 | 25 | 12 | 40 | 66 |
| Tax | -9 | -0 | 2 | 8 | 1 | 24 | 3 | 19 | 13 | 5 | 3 | 9 | 14 |
| Net profit | -36 | -12 | 4 | 20 | 4 | 86 | 10 | 67 | 47 | 19 | 9 | 31 | 51 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.237 | 5.217 | 5.122 | 5.062 | 4.927 | 4.863 | 4.840 | 4.820 | 4.712 | 4.687 | 4.529 | 4.462 | 4.380 |
| Equity | 16 | 4 | 8 | 27 | 31 | 117 | 127 | 193 | 240 | 259 | 268 | 300 | 351 |
| Long-term debt | 3.878 | 3.836 | 3.594 | 3.369 | 3.111 | 2.858 | 2.743 | 2.385 | 2.271 | 2.200 | 2.082 | 1.963 | 1.843 |
| Short-term debt | 1.343 | 1.378 | 1.521 | 1.666 | 1.785 | 1.850 | 1.831 | 2.003 | 1.943 | 1.952 | 1.884 | 1.887 | 1.853 |
| Total debt | 5.221 | 5.213 | 5.115 | 5.035 | 4.896 | 4.709 | 4.573 | 4.388 | 4.214 | 4.151 | 3.965 | 3.849 | 3.696 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PN Founder | Founder | 2009 | — | — |
TH Management | Management | 2011 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
TJK HOLDING ApS | Company | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Poul Nellemose | Founder | 0 companies |
| Tommy Hovgaard Klausen | Management | 0 companies |