| Revenue | DKK 17,6M | +7% |
| EBITDA | DKK 11,4M | +7% |
| Net profit | DKK 8,7M | +7% |
| Total assets | DKK 21,5M | +47% |
| Equity | DKK 9,7M | +12% |
| Employees | 15 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.479 | 6.623 | 11.510 | 13.669 | 17.687 | 19.466 | 16.278 | 16.543 | 17.639 |
| Staff expenses | -1.089 | -2.306 | -2.555 | -2.913 | -3.509 | -5.517 | -5.606 | -5.934 | -6.262 |
| EBITDA | 390 | 4.317 | 8.955 | 10.756 | 14.178 | 13.949 | 7.697 | 10.593 | 11.377 |
| Depreciation & amort. | 32 | -0 | -67 | -102 | -107 | -107 | -107 | -40 | -93 |
| EBIT | 358 | 4.317 | 8.888 | 10.654 | 14.071 | 13.842 | 7.590 | 10.553 | 11.284 |
| Net financials | -3 | -77 | -45 | -84 | -114 | -297 | -115 | -32 | -81 |
| Profit before tax | 355 | 4.240 | 8.843 | 10.570 | 13.957 | 13.544 | 7.475 | 10.521 | 11.203 |
| Tax | 89 | 940 | 1.954 | 2.332 | 3.075 | 2.984 | 2.092 | 2.337 | 2.475 |
| Net profit | 266 | 3.300 | 6.889 | 8.238 | 10.882 | 10.561 | 5.383 | 8.184 | 8.728 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.620 | 5.352 | 11.856 | 12.845 | 16.476 | 16.599 | 13.148 | 14.602 | 21.499 |
| Equity | 316 | 3.386 | 7.639 | 8.988 | 12.132 | 12.561 | 7.883 | 8.684 | 9.728 |
| Long-term debt | 0 | 0 | 1.427 | 2.333 | 3.217 | 2.985 | 3.450 | 2.333 | 2.234 |
| Short-term debt | 1.304 | 1.965 | 2.742 | 1.477 | 1.077 | 1.005 | 1.737 | 1.494 | 7.206 |
| Total debt | 1.304 | 1.965 | 4.170 | 3.810 | 4.294 | 3.990 | 5.187 | 3.828 | 9.440 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PW Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2018 | — | — | |
| Chairman | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
NMS Group A/S | Company | 100.0% | 100.0% | 2020 |
Ginnerup Capital ApS | Company | 10.0% | 10.0% | 2018 |
CASPER TINGKÆR HOLDING ApS | Company | 33.3% | 33.3% | 2018 |
Ginnerup Company ApS | Company | 33.3% | 33.3% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Pernille Wandrup Rex | Chief Executive Officer | 0 companies |
| Philip Schiermacher Stavnstrup | Board of Directors | 0 companies |
| Christa Bormann | Board of Directors | 0 companies |
| Casper Henrique Tingkær | Board of Directors | 0 companies |
| Monica Reib | Board of Directors | 0 companies |
| Kim Erik Ginnerup | Chairman | 0 companies |