| Revenue | DKK 13,3M | -7% |
| EBITDA | DKK 65,1M | +357% |
| Net profit | DKK 65,3M | +17173% |
| Total assets | DKK 444,3M | +13% |
| Equity | DKK 437M | +14% |
| Employees | — | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -15 | -567 | -551 | 20.553 | 11.590 | 1.186 | 11.378 | 13.124 | 13.539 | 14.265 | 13.288 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -8 | -567 | -551 | 20.553 | 11.590 | 2.195 | 88.378 | -50.876 | -25.461 | 14.265 | 65.147 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -8 | -567 | -551 | 20.553 | 11.590 | 2.195 | 88.378 | -50.876 | -25.461 | 14.265 | 65.147 |
| Net financials | 0 | -69 | -4.985 | -1 | -4.372 | -9.574 | 68.878 | -72.041 | -7.487 | -13.887 | 122 |
| Profit before tax | -8 | -636 | -5.537 | 20.552 | 7.217 | -21.927 | 80.256 | -58.917 | -32.947 | 378 | 65.269 |
| Tax | 4 | -135 | -939 | 4.273 | 3.643 | -931 | -10.564 | -0 | -0 | -0 | -0 |
| Net profit | -11 | -501 | -4.598 | 16.279 | 3.575 | -20.996 | 90.820 | -58.917 | -32.947 | 378 | 65.269 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 54 | 30.913 | 170.976 | 409.121 | 420.409 | 417.263 | 503.717 | 436.221 | 386.137 | 391.828 | 444.293 |
| Equity | 39 | -463 | -5.060 | 11.218 | 14.793 | 3.797 | 94.617 | 35.699 | 2.752 | 384.629 | 436.999 |
| Long-term debt | 0 | 19.067 | 136.984 | 148.081 | 160.077 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 15 | 12.308 | 39.052 | 242.140 | 234.211 | 403.070 | 409.100 | 400.522 | 383.385 | 7.199 | 7.294 |
| Total debt | 15 | 31.375 | 176.037 | 390.221 | 394.289 | 403.070 | 409.100 | 400.522 | 383.385 | 7.199 | 7.294 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PF Management | Management | 2018 | — | — |
RH Management | Management | 2015 | — | — |
AB Management | Management | 2023 | — | — |
BS Management | Management | 2020 | — | — |
NN Founder | Founder | 2015 | — | — |
RN Management | Management | 2015 | — | — |
JD Management | Management | 2020 | — | — |
BH Management | Management | 2018 | — | — |
SS Management | Management | 2015 | — | — |
KH Management | Management | 2021 | — | — |
MB Management | Management | 2015 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2023 | — | — | |
| Chairman | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Project Vortex Partnerselskab | Company | 100.0% | 100.0% | 2020 |
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Franks | Management | 0 companies |
| Rune Højby Kock | Management | 0 companies |
| Andreas Berger Hjortholt | Management | 0 companies |
| Bente Stamp | Management | 0 companies |
| NREP NSF 1 S.a.r.l | Founder | 0 companies |
| Rasmus Nørgaard | Management | 0 companies |
| Jan Dybdahl Østergaard | Management | 0 companies |
| Bo Holse Rasmussen | Management | 0 companies |
| Steen Sønderby | Management | 0 companies |
| Kim Hoppe Revald | Management | 0 companies |
| Mikkel Bülow-Lehnsby | Management | 0 companies |
| Solveig Birte Rannje | Board of Directors | 0 companies |
| Jesper Werther Ahm | Board of Directors | 0 companies |
| Tina Kruse Nielsen | Board of Directors | 0 companies |
| Søren Tang Kristensen | Chairman | 0 companies |