| Revenue | DKK 283K | -122% |
| EBITDA | DKK 282K | +116% |
| Net profit | DKK -14K | +99% |
| Total assets | DKK 2,2M | -44% |
| Equity | DKK -629K | -2% |
| Employees | — | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Revenue | 5 | 187 | 169 | -893 | -1.534 | -1.307 | 283 |
| Staff expenses | -0 | -0 | -0 | -93 | -1.043 | -409 | -0 |
| EBITDA | -194 | 34 | -71 | -985 | -2.577 | -1.717 | 282 |
| Depreciation & amort. | -0 | -127 | -137 | -34 | -144 | -171 | -121 |
| EBIT | -194 | -93 | -208 | -1.019 | -2.721 | -1.888 | 161 |
| Net financials | -12 | -22 | -17 | -28 | -21 | -86 | -178 |
| Profit before tax | -207 | -115 | -224 | -1.047 | -2.742 | -1.973 | -17 |
| Tax | -31 | -26 | -72 | -243 | -427 | -428 | -3 |
| Net profit | -176 | -89 | -152 | -805 | -2.315 | -1.545 | -14 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Total assets | 1.409 | 1.206 | 1.750 | 3.460 | 1.813 | 3.914 | 2.188 |
| Equity | 940 | 851 | 700 | 3.245 | 930 | -615 | -629 |
| Long-term debt | 468 | 0 | 0 | 0 | 323 | 0 | 0 |
| Short-term debt | 1 | 256 | 1.026 | 215 | 561 | 4.529 | 2.817 |
| Total debt | 469 | 256 | 1.026 | 215 | 883 | 4.529 | 2.817 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PN Management | Management | 2023 | — | — |
TR Management | Management | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
PHI HOLDING ApS | Company | 50.0% | 50.0% | 2023 |
Nobel Invest ApS | Company | 33.3% | 33.3% | 2023 |
IMC HOLDING ApS | Company | 5.0% | 5.0% | 2021 |
| Individual | 50.0% | 50.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Per Nobel | Management | 0 companies |
| Thomas Ronlev | Management | 0 companies |
| Claus Alexandersen | Board of Directors | 0 companies |
| Per Heindorf Iversen | Chairman | 0 companies |
| Justinas Katkus | Board of Directors | 0 companies |