| Revenue | DKK 8M | -44% |
| EBITDA | DKK 8M | -44% |
| Net profit | DKK 2M | -70% |
| Total assets | DKK 166,7M | +16% |
| Equity | DKK 23,5M | +9% |
| Employees | — | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | -5.168 | 9.524 | 6.008 | 14.392 | 8.028 |
| Staff expenses | -3.727 | -5.773 | -7.772 | -0 | -0 |
| EBITDA | 2.270 | 9.868 | 11.797 | 14.392 | 8.028 |
| Depreciation & amort. | -950 | -2.048 | -1.982 | -2.909 | -3.515 |
| EBIT | 1.320 | 7.821 | 9.815 | 11.483 | 4.513 |
| Net financials | -1.887 | -2.160 | -2.428 | -2.870 | -2.246 |
| Profit before tax | -568 | 5.660 | 7.387 | 8.613 | 2.267 |
| Tax | -118 | 1.089 | 1.388 | 2.156 | 302 |
| Net profit | -450 | 4.571 | 5.999 | 6.457 | 1.965 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 107.955 | 119.940 | 129.845 | 143.904 | 166.670 |
| Equity | 4.550 | 9.122 | 15.121 | 21.578 | 23.543 |
| Long-term debt | 98.351 | 97.327 | 104.116 | 105.317 | 103.101 |
| Short-term debt | 5.053 | 12.688 | 7.977 | 12.865 | 36.112 |
| Total debt | 103.405 | 110.015 | 112.093 | 118.182 | 139.213 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PA Management | Management | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2021 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Hvidborg Agro ApS | Company | 100.0% | 100.0% | 2026 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Andersen | Management | 0 companies |
| Frank Kartz Johansen | Chairman | 0 companies |
| Anders Bundgaard | Board of Directors | 0 companies |
| William Kartz Johansen | Board of Directors | 0 companies |