| Revenue | DKK 3,6M | +1% |
| EBITDA | DKK 1,7M | +21% |
| Net profit | DKK 1M | +21% |
| Total assets | DKK 8,3M | +7% |
| Equity | DKK 5M | +4% |
| Employees | 6 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.366 | 2.099 | 2.247 | 2.099 | 2.518 | 3.010 | 1.746 | 3.037 | 3.057 | 3.331 | 2.611 | 3.151 | 3.585 | 3.610 |
| Staff expenses | -1.896 | -1.883 | -1.762 | -1.735 | -1.595 | -1.670 | -1.238 | -1.709 | -1.852 | -1.918 | -1.791 | -2.209 | -2.171 | -1.904 |
| EBITDA | 470 | 216 | 485 | 364 | 923 | 1.340 | 509 | 1.328 | 1.204 | 1.414 | 820 | 942 | 1.414 | 1.706 |
| Depreciation & amort. | -202 | -140 | -103 | -95 | -181 | -226 | -184 | -287 | -393 | -344 | -300 | -265 | -213 | -199 |
| EBIT | 269 | 76 | 382 | 269 | 741 | 1.114 | 324 | 1.041 | 811 | 1.070 | 520 | 676 | 1.202 | 1.507 |
| Net financials | -240 | -247 | -196 | 2.205 | -207 | -103 | -72 | -88 | -86 | -36 | -14 | -17 | -87 | -159 |
| Profit before tax | 29 | -171 | 186 | 2.474 | 534 | 1.011 | 252 | 953 | 725 | 1.034 | 506 | 660 | 1.115 | 1.348 |
| Tax | -0 | -0 | -0 | -0 | 34 | 184 | 36 | 151 | 159 | 228 | 128 | 131 | 247 | 300 |
| Net profit | 29 | -171 | 186 | 2.474 | 500 | 827 | 215 | 802 | 566 | 806 | 377 | 529 | 868 | 1.048 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.599 | 5.834 | 5.516 | 5.557 | 6.355 | 6.484 | 7.610 | 8.095 | 7.343 | 7.358 | 7.085 | 7.779 | 7.743 | 8.274 |
| Equity | -378 | -549 | -362 | 2.111 | 2.611 | 3.288 | 3.354 | 4.156 | 4.171 | 4.477 | 4.355 | 4.584 | 4.868 | 5.048 |
| Long-term debt | 75 | 0 | 0 | 0 | 576 | 455 | 806 | 747 | 506 | 657 | 411 | 990 | 1.045 | 556 |
| Short-term debt | 6.902 | 6.383 | 5.879 | 3.446 | 3.167 | 2.741 | 3.450 | 3.192 | 2.666 | 2.222 | 2.320 | 2.205 | 1.830 | 2.670 |
| Total debt | 6.976 | 6.383 | 5.879 | 3.446 | 3.744 | 3.196 | 4.257 | 3.939 | 3.172 | 2.879 | 2.730 | 3.195 | 2.875 | 3.226 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PN Management | Management | 2012 | — | — |
PN Management | Management | 2007 | — | — |
EA Management | Management | 1975 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
PNA HOLDING ApS | Company | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Pia Nørager Andresen | Management | 0 companies |
| Poul Nørager Andresen | Management | 0 companies |
| Ejner Andresen | Management | 0 companies |