| Revenue | DKK 10,9M | +8% |
| EBITDA | DKK 3,3M | -18% |
| Net profit | DKK 2,1M | -25% |
| Total assets | DKK 7M | +11% |
| Equity | DKK 3,9M | +2% |
| Employees | 14 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.293 | 1.799 | 3.355 | 3.299 | 5.800 | 6.621 | 5.136 | 10.466 | 13.297 | 8.762 | 10.115 | 10.889 |
| Staff expenses | -3.024 | -2.656 | -2.436 | -2.905 | -4.221 | -5.742 | -3.260 | -7.078 | -9.642 | -7.968 | -6.086 | -7.567 |
| EBITDA | -1.732 | -857 | 918 | 394 | 1.579 | 879 | 1.875 | 3.388 | 3.655 | 794 | 4.029 | 3.322 |
| Depreciation & amort. | -3.500 | -400 | -394 | -372 | -390 | -381 | -259 | -378 | -406 | -402 | -407 | -490 |
| EBIT | -5.232 | -1.258 | 524 | 22 | 1.189 | 498 | 1.616 | 3.010 | 3.250 | 392 | 3.622 | 2.832 |
| Net financials | -535 | 5.685 | -214 | -173 | -123 | -68 | -23 | -30 | 39 | -22 | -62 | -102 |
| Profit before tax | -5.767 | 4.428 | 310 | -151 | 1.066 | 429 | 1.594 | 2.980 | 3.288 | 370 | 3.560 | 2.730 |
| Tax | -1.260 | 145 | 71 | -30 | 231 | 97 | 351 | 656 | 724 | 82 | 787 | 640 |
| Net profit | -4.507 | 4.283 | 239 | -121 | 835 | 333 | 1.243 | 2.325 | 2.564 | 288 | 2.774 | 2.090 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.678 | 7.957 | 7.211 | 6.946 | 6.892 | 7.154 | 6.588 | 7.107 | 6.924 | 4.997 | 6.330 | 7.019 |
| Equity | -3.507 | 2.676 | 2.915 | 3.094 | 3.929 | 3.662 | 4.605 | 1.930 | 3.044 | 2.032 | 3.806 | 3.896 |
| Long-term debt | 6.972 | 902 | 639 | 379 | 760 | 604 | 57 | 58 | 0 | 0 | 0 | 173 |
| Short-term debt | 4.213 | 4.380 | 3.657 | 3.473 | 2.203 | 2.887 | 1.925 | 4.859 | 3.540 | 2.657 | 2.221 | 2.619 |
| Total debt | 11.185 | 5.281 | 4.296 | 3.852 | 2.963 | 3.491 | 1.983 | 4.917 | 3.540 | 2.657 | 2.221 | 2.792 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NJ Founder | Founder | 2013 | — | — |
PB Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2020 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2013 | — | — | |
| Chairman | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
PBF HOLDING LØGSTØR ApS | Company | 100.0% | 100.0% | 2020 |
NØRLEM HOLDING ApS | Company | 33.3% | 33.3% | 2015 |
BERGE INVEST ApS | Company | 25.0% | 25.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Niels Jønsson | Founder | 0 companies |
| Peter Brøchner Frederiksen | Chief Executive Officer | 0 companies |
| Benny Fæste Madsen | Board of Directors | 0 companies |
| Sebastian Peter Nør Brøchner Frederiksen | Board of Directors | 0 companies |
| Isabella Nør Brøchner Frederiksen | Chairman | 0 companies |
| Mogens Nørlem | Board of Directors | 0 companies |
| Mie Sørensen | Board of Directors | 0 companies |
| Asbjørn Berge | Chairman | 0 companies |