| Revenue | DKK 257K | -13% |
| EBITDA | DKK 11K | -79% |
| Net profit | DKK -137K | -343% |
| Total assets | DKK 2,4M | -6% |
| Equity | DKK 2,1M | -6% |
| Employees | 1 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 99 | 471 | 475 | 295 | 257 |
| Staff expenses | -50 | -433 | -455 | -243 | -247 |
| EBITDA | 49 | 38 | 20 | 51 | 11 |
| Depreciation & amort. | -35 | -35 | -35 | -35 | -35 |
| EBIT | 14 | 3 | -15 | 16 | -24 |
| Net financials | -11 | -11 | 8 | 66 | -142 |
| Profit before tax | 3 | -8 | -7 | 82 | -166 |
| Tax | -10 | 6 | 6 | 26 | -29 |
| Net profit | 13 | -14 | -13 | 57 | -137 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 2.434 | 2.457 | 2.691 | 2.535 | 2.388 |
| Equity | 2.167 | 2.153 | 2.140 | 2.197 | 2.059 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 250 | 280 | 522 | 306 | 325 |
| Total debt | 250 | 280 | 522 | 306 | 325 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
PN Management | Management | 1998 |
| Former (5) | ||
PF Management | Management | 1977 – 1994 |
JK Audit | Audit | 1994 – 1998 |
GF Management | Management | 2001 – 2013 |
AS Management | Management | 1997 – 2001 |
HE | Audit | 1977 – 1994 |
| Name | Role | Member since |
|---|---|---|
| Former (5) | ||
| Board of Directors | 1977 – 1989 | |
| Board of Directors | 1994 – 2003 | |
| Board of Directors | 1977 – 1989 | |
| Board of Directors | 1977 – 1989 | |
| Board of Directors | 1977 – 1994 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100% | 100% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Frederik Fabricius | Management | 0 companies |
| Jens Kring | Audit | 0 companies |
| Gustav Friis Kromphardt | Management | 0 companies |
| Peter Nicolai Fabricius Melchior | Management | 0 companies |
| Anders Søgård Larsen | Management | 0 companies |
| Hans Evald Schnack Rasmussen | Audit | 0 companies |
| Nina Elisabeth Melchior | Board of Directors | 0 companies |
| Poul Arvi Kronshage Rasmussen | Board of Directors | 0 companies |
| Kaj Christian Beck Lyngvang | Board of Directors | 0 companies |
| Aage Mølgaard | Board of Directors | 0 companies |
| Torben Moltke-Leth | Board of Directors | 0 companies |