| Revenue | DKK 54M | +22% |
| EBITDA | DKK 13,9M | +473% |
| Net profit | DKK 115,7M | +402% |
| Total assets | DKK 588M | +15% |
| Equity | DKK 460M | +21% |
| Employees | 46 | — |
| Item | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | — | — | 0 | 0 | 0 | 0 | 20.015 | 28.150 | 20.356 | 20.090 | 19.010 | 32.731 | 44.290 | 53.995 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -512 | -12.421 | -15.507 | -16.877 | -19.451 | -22.943 | -34.094 | -41.861 | -39.899 |
| EBITDA | — | — | — | — | — | — | — | — | — | — | — | -495 | -1.069 | -1.026 | -1.980 | 925 | 2.787 | 3.479 | 639 | -3.933 | -1.363 | 2.429 | 13.909 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -122 | -349 | -743 | -1.079 | -1.836 | -2.272 | -4.427 | -4.906 |
| EBIT | — | — | — | — | — | — | — | — | — | — | — | -495 | -1.069 | -1.026 | -1.980 | 803 | 2.438 | 2.736 | -440 | -5.769 | -3.635 | -1.998 | 9.003 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 22.256 | -9.734 | 21.379 | 17.446 | 50.900 | 60.077 | 41.539 | 56.792 | 75.489 | 80.148 | 24.415 | 106.212 |
| Profit before tax | — | — | — | — | — | — | — | — | — | — | — | 21.761 | -10.803 | 20.352 | 15.466 | 51.703 | 62.515 | 44.275 | 56.352 | 69.720 | 76.513 | 22.417 | 115.215 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -177 | -164 | 270 | -0 | -0 | -0 | -0 | -71 | -1.984 | 934 | -620 | -493 |
| Net profit | — | — | — | — | — | — | — | — | — | — | — | 21.938 | -10.639 | 20.082 | 15.466 | 51.703 | 62.515 | 44.275 | 56.423 | 71.704 | 75.579 | 23.037 | 115.708 |
| Item | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 271.569 | 234.785 | 269.754 | 280.926 | 319.319 | 382.728 | 422.389 | 434.614 | 433.158 | 455.642 | 513.381 | 587.955 |
| Equity | — | — | — | — | — | — | — | — | — | — | — | 270.212 | 232.046 | 255.941 | 268.045 | 316.173 | 369.062 | 394.542 | 376.969 | 365.782 | 382.331 | 379.482 | 460.016 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 533 | 1.807 | 0 | 0 | 65.902 | 59.962 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.357 | 2.739 | 13.813 | 12.881 | 3.146 | 13.666 | 27.314 | 55.838 | 67.376 | 73.311 | 67.997 | 67.977 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.357 | 2.739 | 13.813 | 12.881 | 3.146 | 13.666 | 27.847 | 57.645 | 67.376 | 73.311 | 133.899 | 127.939 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JN Management | Management | 2017 | — | — |
TG Management | Management | 2016 | — | — |
PN Founder | Founder | 2001 | — | — |
TA Management | Management | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2013 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2001 | — | — | |
| Chairman | 2019 | — | — | |
| Chairman | 2021 | — | — | |
| Chairman | 2014 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Jacob PNO Holding A/S | Company | 100.0% | 100.0% | 2017 |
KIRK KAPITAL A/S | Company | 33.3% | 33.3% | 2014 |
ØRNSTRAND HOLDING A/S | Company | 20.0% | 20.0% | 2014 |
JACOB LEE ØRNSTRAND HOLDING A/S | Company | 50.0% | 50.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Jacob Nelson Lee Ørnstrand | Management | 0 companies |
| Thomas Glen Rimington | Management | 0 companies |
| Per Nelson Ørnstrand | Founder | 0 companies |
| Thomas Aagaard Pejter | Management | 0 companies |
| Ibrahim Gokcen | Board of Directors | 0 companies |
| Jens Peter Toft | Board of Directors | 0 companies |
| Carsten Kultoft Lorentsen | Chairman | 0 companies |
| Henrik Richard Hasselbalch Busch | Board of Directors | 0 companies |
| Yolanda Johanna Maria Antoinetta Paulissen | Board of Directors | 0 companies |
| Else Hansen | Board of Directors | 0 companies |
| Jesper Teddy Lok | Chairman | 0 companies |
| Gajakarnan Vibushanan Kandiah | Chairman | 0 companies |
| Jens Jørgen Madsen | Chairman | 0 companies |
| Nina Fisker Olesen | Board of Directors | 0 companies |
| Søren Lindgaard | Board of Directors | 0 companies |