| Revenue | DKK 186K | +51% |
| EBITDA | DKK 186K | +51% |
| Net profit | DKK 73K | +106% |
| Total assets | DKK 6,3M | +38% |
| Equity | DKK 2,4M | +3% |
| Employees | — | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 14 | -49 | -24 | 129 | -80 | -186 | -155 | 123 | 186 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 14 | -49 | -24 | 129 | -80 | -186 | -155 | 123 | 186 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -13 | -13 | -21 | -29 | -17 |
| EBIT | 14 | -49 | -24 | 129 | -92 | -199 | -176 | 94 | 170 |
| Net financials | -28 | -19 | -59 | -46 | -63 | -54 | -39 | -45 | -75 |
| Profit before tax | -14 | -67 | -83 | 83 | -155 | -253 | -215 | 49 | 95 |
| Tax | -2 | -15 | -18 | 19 | 11 | -22 | 27 | 14 | 22 |
| Net profit | -12 | -53 | -65 | 64 | -166 | -231 | -242 | 36 | 73 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 784 | 786 | 2.222 | 2.230 | 3.572 | 5.632 | 4.535 | 4.552 | 6.289 |
| Equity | 55 | 2 | -63 | 1 | -164 | -395 | 0 | 2.287 | 2.360 |
| Long-term debt | 620 | 593 | 1.670 | 1.614 | 2.487 | 2.395 | 2.219 | 2.128 | 3.573 |
| Short-term debt | 109 | 191 | 615 | 614 | 1.250 | 3.633 | 2.316 | 137 | 356 |
| Total debt | 729 | 784 | 2.285 | 2.228 | 3.737 | 6.027 | 4.535 | 2.265 | 3.929 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PN Management | Management | 2016 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Paul Nicolaisen | Management | 0 companies |