| Revenue | DKK 22M | -30% |
| EBITDA | DKK -8,3M | -184% |
| Net profit | DKK 307K | -88% |
| Total assets | DKK 174,2M | +55% |
| Equity | DKK 17,5M | +1% |
| Employees | 62 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Revenue | 2.507 | 959 | 12.251 | 13.625 | 5.367 | 31.210 | 21.982 |
| Staff expenses | -2.528 | -6.046 | -11.565 | -16.462 | -10.802 | -21.216 | -30.156 |
| EBITDA | -21 | -5.087 | 686 | -2.836 | -5.467 | 9.807 | -8.266 |
| Depreciation & amort. | -0 | -0 | -387 | -1.259 | -2.757 | -4.004 | -4.010 |
| EBIT | -21 | -5.087 | 299 | -4.095 | -8.224 | 5.803 | -12.276 |
| Net financials | 1.008 | 11.465 | 11.274 | 12.650 | 3.307 | -2.773 | 8.976 |
| Profit before tax | 987 | 6.332 | 11.573 | 8.555 | -4.917 | 3.030 | -3.300 |
| Tax | -11 | -1.241 | -101 | -680 | -2.447 | 391 | -3.606 |
| Net profit | 997 | 7.573 | 11.674 | 9.235 | -2.470 | 2.639 | 307 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Total assets | 12.999 | 23.212 | 42.750 | 93.862 | 100.421 | 112.594 | 174.183 |
| Equity | 1.047 | 12.016 | 20.079 | 28.106 | 22.422 | 17.339 | 17.477 |
| Long-term debt | 2.331 | 0 | 0 | 15.192 | 17.804 | 15.218 | 39.224 |
| Short-term debt | 9.620 | 11.196 | 22.671 | 49.410 | 59.545 | 78.891 | 117.060 |
| Total debt | 11.951 | 11.196 | 22.671 | 64.602 | 77.349 | 94.110 | 156.284 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JN Management | Management | 2017 | — | — |
PF Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2023 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2025 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2020 | — | — | |
| Chairman | 2023 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Flex Wind Group A/S | Company | 100.0% | 100.0% | 2022 |
Kamil Holding ApS | Company | 10.0% | 10.0% | 2021 |
Tablet 2 ApS | Company | 50.0% | 50.0% | 2021 |
HNJ Industri II ApS | Company | 33.3% | 33.3% | 2019 |
Take Off Capital Invest ApS | Company | 15.0% | 15.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Jens Nygaard Laursen | Management | 0 companies |
| Pernille Fløjgaard | Chief Executive Officer | 0 companies |
| Stine Würtz Jepsen | Board of Directors | 0 companies |
| Ingvar Jensen | Board of Directors | 0 companies |
| Kamilla Pia Malmbæk | Board of Directors | 0 companies |
| Søren Birn | Chairman | 0 companies |
| Thomas Nagbøl Mejlgård | Board of Directors | 0 companies |
| Carsten Frees | Chairman | 0 companies |
| Erwin Kronborg Tøt | Board of Directors | 0 companies |
| Mikkel Thykjær Jørgensen | Chairman | 0 companies |
| Henrik Schaar | Chairman | 0 companies |
| Henning Nedergaard Jensen | Board of Directors | 0 companies |
| Ole Kastrup Bridal | Board of Directors | 0 companies |
| Susanne Taulbæk | Board of Directors | 0 companies |