| Revenue | DKK 7,7M | +154% |
| EBITDA | DKK 2,4M | +169% |
| Net profit | DKK 1,5M | +128% |
| Total assets | DKK 9,9M | +28% |
| Equity | DKK -4,5M | +25% |
| Employees | 5 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 798 | 5.114 | 6.414 | 3.030 | 7.684 |
| Staff expenses | -2.630 | -3.495 | -5.844 | -6.497 | -5.309 |
| EBITDA | -1.832 | 1.619 | 569 | -3.467 | 2.375 |
| Depreciation & amort. | -35 | -205 | -840 | -956 | -439 |
| EBIT | -1.867 | 1.414 | -271 | -4.423 | 1.936 |
| Net financials | -47 | -80 | -239 | -799 | -484 |
| Profit before tax | -1.915 | 1.334 | -510 | -5.222 | 1.452 |
| Tax | -0 | -123 | 123 | -0 | -0 |
| Net profit | -1.915 | 1.457 | -633 | -5.222 | 1.452 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 1.024 | 3.530 | 5.873 | 7.721 | 9.875 |
| Equity | -1.515 | -58 | -690 | -5.912 | -4.460 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.539 | 3.587 | 6.564 | 13.634 | 14.335 |
| Total debt | 2.539 | 3.587 | 6.564 | 13.634 | 14.335 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PN Management | Management | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2019 | — | — | |
| Board of Directors | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Peder Nikolaj Hansen | Management | 0 companies |
| Leo Kidel | Chairman | 0 companies |
| James Francis Rogerson | Board of Directors | 0 companies |