| Revenue | DKK 5,6M | -15% |
| EBITDA | DKK 882K | +363% |
| Net profit | DKK 342K | +196% |
| Total assets | DKK 8,8M | -9% |
| Equity | DKK 1,8M | -36% |
| Employees | 19 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.579 | 3.551 | 2.752 | 2.651 | 3.178 | 2.101 | 3.931 | 4.452 | 5.449 | 5.287 | 5.930 | 5.906 | 6.637 | 5.619 |
| Staff expenses | -2.022 | -2.599 | -2.484 | -2.604 | -2.515 | -2.439 | -3.239 | -4.106 | -4.151 | -4.702 | -4.651 | -5.047 | -6.447 | -4.737 |
| EBITDA | 1.557 | 951 | 268 | 47 | 662 | -348 | 692 | 346 | 1.298 | 585 | 1.279 | 859 | 190 | 882 |
| Depreciation & amort. | 158 | -197 | -229 | -222 | -136 | -96 | -106 | -180 | -190 | -81 | -361 | -332 | -352 | -275 |
| EBIT | 1.400 | 754 | 38 | -175 | 526 | -444 | 586 | 166 | 1.108 | 504 | 918 | 527 | -161 | 607 |
| Net financials | -96 | -151 | -2 | -9 | 45 | -17 | -21 | -3 | -27 | -38 | -62 | -179 | -292 | -158 |
| Profit before tax | 1.304 | 603 | 36 | -184 | 571 | -461 | 566 | 163 | 1.081 | 465 | 856 | 348 | -453 | 448 |
| Tax | 335 | 131 | 11 | -38 | 128 | -99 | 125 | 38 | 238 | 97 | 185 | 80 | -97 | 106 |
| Net profit | 969 | 472 | 26 | -146 | 443 | -362 | 440 | 125 | 842 | 368 | 671 | 268 | -356 | 342 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.950 | 2.827 | 2.933 | 2.646 | 3.201 | 2.569 | 3.828 | 4.172 | 4.231 | 6.304 | 8.154 | 9.108 | 9.644 | 8.763 |
| Equity | 1.031 | 1.407 | 1.286 | 1.140 | 1.583 | 821 | 1.261 | 1.087 | 1.929 | 2.297 | 2.968 | 3.236 | 2.880 | 1.842 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 122 | 207 | 114 | 158 | 667 | 469 | 518 | 341 | 193 |
| Short-term debt | 2.890 | 1.420 | 1.639 | 1.506 | 1.618 | 1.627 | 2.344 | 2.917 | 2.082 | 3.222 | 4.632 | 5.220 | 6.385 | 6.584 |
| Total debt | 2.890 | 1.420 | 1.639 | 1.506 | 1.618 | 1.748 | 2.551 | 3.031 | 2.240 | 3.888 | 5.101 | 5.738 | 6.726 | 6.777 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PS Management | Management | 2011 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2025 | — | — | |
| Chairman | 2025 | — | — | |
| Chairman | 2014 | — | — | |
| Board of Directors | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
PN HOLDING AF 15. MARTS 2014 ApS | Company | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Per Søndergaard Nielsen | Management | 0 companies |
| Kaj Reinvald Nielsen | Board of Directors | 0 companies |
| Lasse Hjorth Nebelung | Board of Directors | 0 companies |
| Flemming Søndergaard Reinevald Nielsen | Board of Directors | 0 companies |
| Torben Simonsen | Chairman | 0 companies |
| Aage Hjelm Christensen | Chairman | 0 companies |
| Hanne Juul | Board of Directors | 0 companies |