| Revenue | DKK 851K | +13% |
| EBITDA | DKK 155K | +14% |
| Net profit | DKK 120K | +16% |
| Total assets | DKK 606K | -3% |
| Equity | DKK 240K | +7% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 193 | 302 | 431 | 582 | 654 | 614 | 1.004 | 642 | 0 | -9 | 914 | 676 | 750 | 851 |
| Staff expenses | -95 | -103 | -124 | -157 | -184 | -203 | -237 | -99 | -0 | -1 | -667 | -634 | -614 | -696 |
| EBITDA | 98 | 199 | 306 | 425 | 470 | 411 | 767 | 543 | -39 | -10 | 247 | 42 | 136 | 155 |
| Depreciation & amort. | 10 | -13 | -18 | -16 | -16 | -13 | -12 | -7 | -6 | -0 | -6 | -0 | -0 | -0 |
| EBIT | 88 | 187 | 288 | 409 | 454 | 397 | 755 | 536 | -44 | -10 | 241 | 42 | 136 | 155 |
| Net financials | 0 | 0 | -1 | -1 | 1 | -0 | -1 | -5 | -1 | -0 | -4 | -1 | -0 | -0 |
| Profit before tax | 88 | 187 | 288 | 408 | 455 | 397 | 753 | 531 | -46 | -10 | 238 | 40 | 136 | 155 |
| Tax | 26 | 47 | 74 | 97 | 100 | 88 | 170 | 121 | -0 | -0 | 44 | 10 | 33 | 35 |
| Net profit | 63 | 139 | 214 | 311 | 355 | 309 | 583 | 410 | -46 | -10 | 194 | 30 | 103 | 120 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 168 | 252 | 517 | 539 | 586 | 533 | 1.233 | 876 | 37 | 33 | 381 | 198 | 622 | 606 |
| Equity | 83 | 81 | 95 | 206 | 560 | 470 | 753 | 563 | 37 | 33 | 227 | 192 | 225 | 240 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 85 | 171 | 422 | 333 | 25 | 63 | 481 | 314 | 0 | 0 | 154 | 6 | 397 | 367 |
| Total debt | 85 | 171 | 422 | 333 | 25 | 63 | 481 | 314 | 0 | 0 | 154 | 6 | 397 | 367 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PN Founder | Founder | 2012 | — | — |
AD Management | Management | 2012 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Nygaard | Founder | 0 companies |
| Asmus Derving Thorsøe Hamann | Management | 0 companies |