| Revenue | DKK 5M | -4% |
| EBITDA | DKK -444K | -114% |
| Net profit | DKK -566K | -779% |
| Total assets | DKK 4,2M | -8% |
| Equity | DKK 1,1M | -34% |
| Employees | 9 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 677 | 1.178 | 1.945 | 3.304 | 8.337 | 8.161 | 5.501 | 5.208 | 5.008 |
| Staff expenses | -4.953 | -5.030 | -3.132 | -3.584 | -3.737 | -4.381 | -5.212 | -5.412 | -5.452 |
| EBITDA | -4.276 | -3.852 | -1.187 | -279 | 4.600 | 3.779 | 289 | -207 | -444 |
| Depreciation & amort. | -320 | -332 | -342 | -2.463 | -13 | -102 | -108 | -69 | -289 |
| EBIT | -4.596 | -4.184 | -1.529 | -2.743 | 4.588 | 3.677 | 181 | -276 | -733 |
| Net financials | -1 | 85 | -325 | 1.267 | -968 | -701 | 272 | -11 | -111 |
| Profit before tax | -4.597 | -4.100 | -1.854 | -1.476 | 3.620 | 2.977 | 453 | -286 | -844 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -222 | -278 |
| Net profit | -4.597 | -4.100 | -1.854 | -1.476 | 3.620 | 2.977 | 453 | -64 | -566 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.002 | 4.468 | 3.761 | 3.200 | 3.578 | 7.479 | 3.055 | 4.560 | 4.182 |
| Equity | -4.547 | -8.647 | -11.078 | -12.554 | -8.934 | -5.957 | 1.750 | 1.685 | 1.119 |
| Long-term debt | 8.350 | 12.700 | 117 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 199 | 415 | 14.722 | 15.754 | 12.512 | 13.436 | 1.306 | 2.875 | 3.063 |
| Total debt | 8.549 | 13.115 | 14.839 | 15.754 | 12.512 | 13.436 | 1.306 | 2.875 | 3.063 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PN Management | Management | 2024 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2024 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2016 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Thrawabo ApS | Company | 50.0% | 50.0% | 2023 |
PRIAPOS HOLDING ApS | Company | 33.3% | 33.3% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Paul Nicholas Egginton | Management | 0 companies |
| Peter Thrane Borregaard | Chairman | 0 companies |
| Emmanuel Lakios | Chairman | 0 companies |
| Kim Louring Larsen | Board of Directors | 0 companies |
| Leonard Alan Rosenbaum | Chairman | 0 companies |
| Richard Andrew Catalano | Board of Directors | 0 companies |
| Martin J. Teitelbaum | Board of Directors | 0 companies |
| Søren Skov | Board of Directors | 0 companies |
| Thomas McNeill | Board of Directors | 0 companies |