| Revenue | DKK 14,6M | +5% |
| EBITDA | DKK 709K | -70% |
| Net profit | DKK 48K | -96% |
| Total assets | DKK 23,4M | -16% |
| Equity | DKK 3,8M | +204% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -97 | 830 | 433 | 3.099 | 4.276 | 6.466 | 5.752 | 6.667 | 13.847 | 14.567 |
| Staff expenses | -0 | -0 | -336 | -374 | -434 | -638 | -728 | -968 | -1.429 | -1.529 |
| EBITDA | -97 | 147 | 97 | 595 | 656 | 1.072 | 695 | 1.226 | 2.376 | 709 |
| Depreciation & amort. | -0 | 26 | 26 | 30 | -107 | -58 | -96 | -79 | -373 | -163 |
| EBIT | -97 | 121 | 71 | 565 | 550 | 1.014 | 598 | 1.147 | 2.003 | 547 |
| Net financials | -1 | -1 | -54 | -158 | -165 | -206 | -182 | -270 | -424 | -481 |
| Profit before tax | -98 | 120 | 16 | 407 | 384 | 808 | 416 | 877 | 1.578 | 66 |
| Tax | -23 | 32 | 7 | 100 | 95 | 184 | 101 | 200 | 352 | 18 |
| Net profit | -75 | 88 | 10 | 307 | 290 | 624 | 315 | 676 | 1.227 | 48 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 189 | 1.779 | 705 | 1.154 | 1.531 | 7.584 | 8.064 | 12.912 | 28.021 | 23.427 |
| Equity | 5 | 93 | 103 | 610 | 1.028 | 1.493 | 1.757 | 2.239 | 1.259 | 3.822 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 353 | 275 | 204 | 132 | 800 |
| Short-term debt | 184 | 1.682 | 602 | 533 | 500 | 5.738 | 6.012 | 10.349 | 26.592 | 18.805 |
| Total debt | 184 | 1.682 | 602 | 533 | 500 | 6.091 | 6.287 | 10.553 | 26.724 | 19.605 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PN Management | Management | 2011 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Selskabet af 15-11-2011 Aps | Company | 50.0% | 50.0% | 2020 |
| Individual | 33.3% | 33.3% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Pia Nexø Dahl | Management | 0 companies |
| Jørgen Dahl | Chairman | 0 companies |