| Revenue | DKK 3,5M | +28% |
| EBITDA | DKK 1,1M | +19% |
| Net profit | DKK 848K | +5% |
| Total assets | DKK 6M | +22% |
| Equity | DKK 4,5M | +23% |
| Employees | 6 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.099 | 1.521 | 390 | 2.646 | 2.606 | 2.390 | 2.276 | 3.305 | 3.052 | 2.967 | 2.703 | 3.458 |
| Staff expenses | -1.132 | -1.043 | -1.325 | -1.325 | -1.873 | -1.998 | -1.994 | -1.710 | -1.689 | -1.822 | -1.766 | -2.384 |
| EBITDA | -33 | 477 | -935 | 422 | 733 | 392 | 282 | 1.595 | 1.363 | 1.145 | 937 | 1.117 |
| Depreciation & amort. | -67 | -105 | -140 | -238 | -247 | -247 | -228 | -145 | -118 | -123 | -28 | -43 |
| EBIT | -100 | 372 | -1.075 | 183 | 487 | 145 | 54 | 1.451 | 1.245 | 1.022 | 910 | 1.074 |
| Net financials | -75 | -107 | -131 | -135 | -95 | -49 | 68 | 75 | 128 | 120 | 123 | 58 |
| Profit before tax | -175 | 265 | -1.206 | 49 | 391 | 96 | 121 | 1.526 | 1.373 | 1.142 | 1.033 | 1.089 |
| Tax | -0 | 25 | -8 | -0 | 8 | 21 | -145 | 335 | 302 | 256 | 227 | 241 |
| Net profit | -175 | 240 | -1.198 | 49 | 383 | 75 | 267 | 1.192 | 1.070 | 886 | 806 | 848 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.343 | 3.178 | 3.848 | 4.531 | 3.975 | 3.887 | 2.607 | 4.315 | 3.740 | 3.949 | 4.935 | 6.013 |
| Equity | -76 | 164 | -941 | 158 | 541 | 615 | 882 | 2.074 | 2.364 | 2.850 | 3.656 | 4.504 |
| Long-term debt | 500 | 1.236 | 0 | 610 | 438 | 258 | 105 | 103 | 75 | 75 | 77 | 82 |
| Short-term debt | 2.919 | 1.770 | 4.011 | 3.762 | 2.987 | 2.984 | 1.596 | 2.131 | 1.301 | 1.024 | 1.202 | 1.427 |
| Total debt | 3.419 | 3.005 | 4.789 | 4.373 | 3.425 | 3.242 | 1.701 | 2.235 | 1.376 | 1.099 | 1.279 | 1.509 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PS Founder | Founder | 2013 | — | — |
PS Management | Management | 2016 | — | — |
JT Management | Management | 2016 | — | — |
AT Management | Management | 2016 | — | — |
AP Founder | Founder | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2013 | — | — | |
| Chairman | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
VSP 77 ApS | Company | 100.0% | 100.0% | 2023 |
JAP Holding 2015 ApS | Company | 100.0% | 100.0% | 2017 |
HH HOLDING TØNDER ApS | Company | 15.0% | 15.0% | 2014 |
BRH HOLDING TØNDER ApS | Company | 15.0% | 15.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Sørensen | Founder | 0 companies |
| Per Søgaard Vedstesen | Management | 0 companies |
| Jens Thrane | Management | 0 companies |
| Anders Thomsen Kroll | Management | 0 companies |
| Anders Poulsen | Founder | 0 companies |
| Henrik Hansen | Board of Directors | 0 companies |
| Peter Emil Larsen | Board of Directors | 0 companies |
| Brian Hansen | Chairman | 0 companies |