| Revenue | DKK 44,4M | +47% |
| EBITDA | DKK 25,4M | +116% |
| Net profit | DKK 12,6M | +858% |
| Total assets | DKK 234,7M | +4% |
| Equity | DKK 99,1M | +15% |
| Employees | 34 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 7.499 | 32.427 | 29.295 | 30.311 | 44.413 |
| Staff expenses | -13.031 | -13.093 | -16.102 | -17.525 | -17.906 |
| EBITDA | -5.532 | 19.333 | 13.194 | 11.796 | 25.438 |
| Depreciation & amort. | -6.704 | -5.883 | -6.516 | -6.508 | -6.937 |
| EBIT | -12.236 | 13.450 | 6.678 | 5.288 | 18.501 |
| Net financials | 12.109 | 15.732 | 1.417 | -5.370 | -1.379 |
| Profit before tax | -127 | 24.368 | 4.874 | 2.234 | 16.349 |
| Tax | -2.862 | 4.344 | 636 | 920 | 3.760 |
| Net profit | 2.735 | 20.024 | 4.238 | 1.314 | 12.589 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 327.221 | 214.146 | 214.270 | 225.516 | 234.653 |
| Equity | 203.957 | 80.961 | 85.199 | 86.513 | 99.102 |
| Long-term debt | 98.692 | 111.144 | 108.472 | 114.320 | 112.720 |
| Short-term debt | 19.305 | 14.152 | 13.812 | 18.543 | 17.905 |
| Total debt | 117.997 | 125.296 | 122.284 | 132.863 | 130.625 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
NV Management | Management | 2017 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Chairman | 2022 | |
| Board of Directors | 2023 | |
| Former (5) | ||
| Board of Directors | 2018 – 2023 | |
| Chairman | 2018 – 2022 | |
| Board of Directors | 2023 – 2025 | |
| Chairman | 2017 – 2018 | |
| Board of Directors | 2018 – 2022 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2022 | |
| Individual | 33.33–49.99% | 33.33–49.99% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Niels Vejrup Pedersen | Management | 0 companies |
| Frank Dam Hansen | Board of Directors | 0 companies |
| William Thomas Christianson | Chairman | 0 companies |
| Minna Vejrup Pedersen | Board of Directors | 0 companies |
| Henry Heiberg | Chairman | 0 companies |
| Gitte Elkjær Pedersen | Chairman | 0 companies |
| Matthew Scott Culbertson | Board of Directors | 0 companies |
| Nethe Vejrup Pedersen | Board of Directors | 0 companies |