| Revenue | DKK 3,2M | -18% |
| EBITDA | DKK 3,2M | -18% |
| Net profit | DKK 2,6M | -14% |
| Total assets | DKK 8,8M | -53% |
| Equity | DKK 3M | -20% |
| Employees | — | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 181 | 241 | 2.469 | 3.909 | 3.200 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 181 | 241 | 2.469 | 3.909 | 3.200 |
| Depreciation & amort. | -124 | -124 | -124 | -161 | -214 |
| EBIT | 57 | 117 | 2.345 | 3.747 | 2.986 |
| Net financials | -50 | -48 | -1 | 104 | 338 |
| Profit before tax | 7 | 68 | 2.344 | 3.851 | 3.324 |
| Tax | 1 | 15 | 516 | 847 | 748 |
| Net profit | 5 | 53 | 1.829 | 3.004 | 2.576 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 3.231 | 3.175 | 6.025 | 18.629 | 8.750 |
| Equity | 677 | 730 | 2.259 | 3.763 | 2.998 |
| Long-term debt | 2.152 | 2.033 | 1.913 | 1.792 | 1.669 |
| Short-term debt | 288 | 302 | 1.748 | 12.961 | 4.065 |
| Total debt | 2.440 | 2.335 | 3.661 | 14.753 | 5.734 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
PN Management | Management | 2022 |
| Former (2) | ||
TN Management | Management | 2019 – 2022 |
JT Management | Management | 2015 – 2019 |
| Name | Role | Member since |
|---|---|---|
| Former (4) | ||
| Board of Directors | 2015 – 2019 | |
| Chairman | 2019 – 2022 | |
| Chairman | 2015 – 2016 | |
| Chairman | 2016 – 2019 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2023 | |
| Company | 100% | 100% | 2015 | |
| Company | 100% | 100% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Pia Nørgaard Jørgensen | Management | 0 companies |
| Tonny Nørgård Nielsen | Management | 0 companies |
| Jørn Theilgaard | Management | 0 companies |
| Susanne Vangsted | Board of Directors | 0 companies |
| Ole Jørgensen | Chairman | 0 companies |
| Jens Alfred Vendelbo | Chairman | 0 companies |
| Søren Vangsted | Chairman | 0 companies |