| Revenue | DKK 3,8M | +101% |
| EBITDA | DKK 12,6M | +317% |
| Net profit | DKK 7,7M | +61634% |
| Total assets | DKK 100M | +20% |
| Equity | DKK 15,9M | +93% |
| Employees | 1 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 1.918 | 2.646 | 3.644 | 1.882 | 3.790 |
| Staff expenses | -439 | -516 | -149 | -36 | -97 |
| EBITDA | 11.718 | 2.130 | -13.487 | 3.016 | 12.580 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -4 |
| EBIT | 11.718 | 2.130 | -13.487 | 3.016 | 12.576 |
| Net financials | -972 | -1.944 | -19.876 | -2.034 | 5.968 |
| Profit before tax | 10.746 | 186 | -16.381 | -188 | 9.657 |
| Tax | 2.381 | 37 | -4.157 | -175 | 1.992 |
| Net profit | 8.365 | 149 | -12.224 | -12 | 7.665 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 88.800 | 101.293 | 86.071 | 83.383 | 99.996 |
| Equity | 20.330 | 20.479 | 8.255 | 8.243 | 15.908 |
| Long-term debt | 30.786 | 65.684 | 69.189 | 69.646 | 70.128 |
| Short-term debt | 32.157 | 9.606 | 7.362 | 4.405 | 10.879 |
| Total debt | 62.942 | 75.291 | 76.551 | 74.051 | 81.007 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
PE Management | Management | 2023 |
| Former (1) | ||
NR Management | Management | 2017 – 2023 |
| Name | Role | Member since |
|---|---|---|
| Current (6) | ||
| Deputy Chairman | 2023 | |
| Chairman | 2023 | |
| Board of Directors | 2023 | |
| Board of Directors | 2023 | |
| Board of Directors | 2023 | |
| Board of Directors | 2023 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 10–14.99% | 10–14.99% | 2023 | |
| Company | 10–14.99% | 10–14.99% | 2023 | |
| Company | 10–14.99% | 10–14.99% | 2023 | |
| Company | 10–14.99% | 10–14.99% | 2023 | |
| Company | 10–14.99% | 10–14.99% | 2023 | |
| Company | 10–14.99% | 10–14.99% | 2023 | |
| Company | 10–14.99% | 10–14.99% | 2023 | |
| Company | 10–14.99% | 10–14.99% | 2023 | |
| Company | 100% | 100% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Eriksen Jensen | Management | 0 companies |
| Nikolai Røjkjær Nielsen | Management | 0 companies |
| Nick Bigler | Deputy Chairman | 0 companies |
| Peter Lund | Chairman | 0 companies |
| Ralf Astrup | Board of Directors | 0 companies |
| Henrik Broksø Thulesen | Board of Directors | 0 companies |
| Anders Top Haustrup | Board of Directors | 0 companies |
| Mads Ivar Kruuse | Board of Directors | 0 companies |