| Revenue | DKK 2,8M | -7% |
| EBITDA | DKK 11,6M | +331% |
| Net profit | DKK 8,5M | +1573% |
| Total assets | DKK 58,6M | -3% |
| Equity | DKK 27,2M | +45% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 27 | 18 | 3 | 441 | 879 | 729 | 851 | 1.609 | 2.494 | 2.635 | 2.936 | 3.167 | 2.973 | 2.766 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 26 | 17 | 2 | 383 | 801 | 1.807 | 725 | 1.366 | 1.517 | 2.723 | 2.027 | 2.157 | 2.703 | 11.646 |
| Depreciation & amort. | -0 | -0 | -0 | -336 | -1.692 | 571 | -68 | -290 | -523 | 305 | -365 | 7 | -306 | -265 |
| EBIT | 26 | 17 | 2 | 48 | -891 | 1.236 | 658 | 1.076 | 994 | 2.418 | 1.663 | 2.150 | 2.397 | 11.380 |
| Net financials | -6 | -1 | 24 | 17 | 461 | 922 | 1.391 | 960 | 2.207 | 861 | 1.927 | 843 | -1.735 | -1.079 |
| Profit before tax | 20 | 17 | 25 | 64 | -431 | 2.158 | 2.048 | 2.036 | 3.201 | 3.279 | 3.589 | 2.993 | 662 | 10.301 |
| Tax | 2 | 2 | 5 | -0 | -323 | 153 | 66 | 15 | 112 | 255 | 722 | 592 | 157 | 1.851 |
| Net profit | 18 | 14 | 20 | 64 | -107 | 2.005 | 1.982 | 2.021 | 3.089 | 3.024 | 2.867 | 2.401 | 505 | 8.451 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.144 | 1.153 | 1.985 | 24.554 | 28.265 | 25.192 | 31.845 | 45.041 | 62.214 | 61.186 | 59.282 | 62.028 | 60.360 | 58.616 |
| Equity | 880 | 894 | 915 | 979 | 872 | 2.877 | 4.859 | 8.882 | 11.971 | 14.996 | 17.863 | 18.262 | 18.767 | 27.218 |
| Long-term debt | 0 | 0 | 0 | 14.652 | 15.627 | 11.440 | 17.769 | 23.149 | 35.958 | 35.255 | 31.157 | 31.691 | 31.278 | 20.874 |
| Short-term debt | 264 | 258 | 1.070 | 8.923 | 11.766 | 10.876 | 9.217 | 12.534 | 13.697 | 10.212 | 9.539 | 11.924 | 10.164 | 10.315 |
| Total debt | 264 | 258 | 1.070 | 23.575 | 27.393 | 22.315 | 26.986 | 35.682 | 49.655 | 45.467 | 40.696 | 43.616 | 41.442 | 31.189 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PN Management | Management | 2005 | — | — |
GN Founder | Founder | 2005 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
GDN ApS | Company | 25.0% | 25.0% | 2023 |
Peder N ApS | Company | 25.0% | 25.0% | 2023 |
ADN ApS | Company | 10.0% | 10.0% | 2023 |
IDN ApS | Company | 10.0% | 10.0% | 2023 |
RRN ApS | Company | 10.0% | 10.0% | 2023 |
LDN ApS | Company | 10.0% | 10.0% | 2023 |
| Individual | 10.0% | 10.0% | 2013 | |
| Individual | 10.0% | 10.0% | 2013 | |
GPN Mellemholding ApS | Company | 100.0% | 100.0% | 2023 |
| Individual | 10.0% | 10.0% | 2013 | |
| Individual | 10.0% | 10.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Peder Næsborg | Management | 0 companies |
| Gitte Næsborg | Founder | 0 companies |