| Revenue | DKK 2,5M | +15% |
| EBITDA | DKK -163K | +65% |
| Net profit | DKK -14K | +97% |
| Total assets | DKK 18,4M | +8% |
| Equity | DKK 7,5M | +0% |
| Employees | 3 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 9.804 | 11.529 | 9.176 | 9.928 | 11.396 | 9.348 | 6.400 | 1.889 | 2.819 | 3.153 | 2.195 | 2.522 |
| Staff expenses | -4.124 | -4.923 | -4.923 | -5.481 | -5.189 | -5.901 | -5.162 | -3.586 | -3.111 | -3.088 | -2.657 | -2.684 |
| EBITDA | 2.971 | 6.606 | 4.010 | 4.447 | 6.208 | 3.391 | 1.237 | -1.697 | -292 | 65 | -461 | -163 |
| Depreciation & amort. | -0 | -3.156 | -3.023 | -3.565 | -3.615 | -2.438 | -2.146 | -1.884 | -1.858 | -1.703 | -296 | -41 |
| EBIT | 2.971 | 3.451 | 988 | 881 | 2.593 | 954 | -908 | -3.581 | -2.150 | -1.638 | -758 | -204 |
| Net financials | -86 | -140 | -219 | -139 | -167 | -200 | -185 | -115 | -112 | 2 | 249 | -100 |
| Profit before tax | 2.886 | 3.310 | 768 | 742 | 2.425 | 753 | -1.093 | -3.696 | -2.262 | -1.636 | -509 | -15 |
| Tax | 758 | 792 | 184 | 177 | 541 | 171 | -238 | -806 | -491 | -357 | -109 | -1 |
| Net profit | 2.128 | 2.518 | 584 | 565 | 1.884 | 583 | -855 | -2.890 | -1.772 | -1.279 | -400 | -14 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 34.370 | 28.745 | 28.110 | 31.102 | 27.583 | 28.080 | 27.351 | 15.871 | 15.018 | 16.225 | 16.963 | 18.399 |
| Equity | 22.561 | 16.079 | 16.663 | 17.228 | 14.112 | 14.695 | 13.840 | 10.950 | 9.178 | 7.899 | 7.500 | 7.486 |
| Long-term debt | 2.825 | 0 | 1.373 | 857 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 6.048 | 8.065 | 7.692 | 11.133 | 12.160 | 12.440 | 12.868 | 4.564 | 5.780 | 8.325 | 9.463 | 10.913 |
| Total debt | 11.809 | 12.666 | 9.065 | 11.991 | 12.160 | 12.440 | 12.868 | 4.564 | 5.780 | 8.325 | 9.463 | 10.913 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PN Management | Management | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2014 | — | — | |
| Board of Directors | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
DTM HOLDING, ESBJERG ApS | Company | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Per Normann Petersen | Management | 0 companies |
| Ella Petersen | Chairman | 0 companies |
| Henrik Palsgaard Pedersen | Board of Directors | 0 companies |