| Revenue | DKK 350K | +60% |
| EBITDA | DKK 350K | +60% |
| Net profit | DKK -52K | +89% |
| Total assets | DKK 6,3M | -3% |
| Equity | DKK 4M | -4% |
| Employees | — | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 553 | 352 | 382 | 380 | 354 | 380 | 380 | 379 | 369 | 1.469 | 214 | 219 | 350 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 553 | 352 | 382 | 380 | 354 | 380 | 380 | 379 | 369 | 1.469 | 214 | 219 | 350 |
| Depreciation & amort. | 131 | 132 | 143 | -143 | -143 | -143 | -143 | -144 | -155 | -137 | -147 | -206 | -203 |
| EBIT | 422 | 220 | 240 | 237 | 211 | 237 | 237 | 235 | 214 | 1.332 | 66 | 14 | 148 |
| Net financials | -122 | -12 | -47 | 82 | -126 | -6 | -121 | -17 | -205 | -530 | -194 | -477 | -169 |
| Profit before tax | 300 | 208 | 192 | 320 | 85 | 232 | 116 | 218 | 10 | 801 | -127 | -463 | -21 |
| Tax | 95 | -78 | 72 | 67 | 62 | 72 | 9 | 8 | 28 | 231 | 33 | 12 | 31 |
| Net profit | 205 | 286 | 121 | 253 | 23 | 160 | 107 | 210 | -18 | 571 | -160 | -475 | -52 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 9.821 | 10.026 | 9.262 | 9.308 | 8.791 | 8.598 | 8.249 | 8.823 | 8.485 | 9.344 | 8.209 | 6.500 | 6.333 |
| Equity | 4.597 | 4.883 | 4.804 | 4.854 | 4.671 | 4.619 | 4.511 | 4.610 | 4.479 | 4.936 | 4.661 | 4.186 | 4.019 |
| Long-term debt | 3.280 | 3.111 | 2.939 | 2.793 | 2.625 | 2.447 | 2.268 | 2.670 | 2.440 | 2.319 | 1.237 | 1.153 | 1.052 |
| Short-term debt | 537 | 765 | 246 | 384 | 213 | 243 | 237 | 325 | 325 | 1.108 | 1.324 | 222 | 355 |
| Total debt | 3.817 | 3.876 | 3.185 | 3.177 | 2.838 | 2.690 | 2.505 | 2.995 | 2.765 | 3.427 | 2.561 | 1.375 | 1.407 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PN Founder | Founder | 2013 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2014 | |
| Individual | 50.0% | 50.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Preben Nelleberg Jørgensen | Founder | 0 companies |