| Revenue | DKK 191K | +25% |
| EBITDA | DKK 191K | +25% |
| Net profit | DKK 4,2M | -38% |
| Total assets | DKK 19,6M | -18% |
| Equity | DKK 17,1M | -7% |
| Employees | — | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Revenue | -10 | 266 | 169 | 375 | 288 | 58 | 154 | 191 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -10 | 266 | 169 | 375 | 288 | 58 | 154 | 191 |
| Depreciation & amort. | -0 | -259 | -1.335 | -566 | -566 | -323 | -284 | -284 |
| EBIT | -10 | 6 | -1.165 | -190 | -277 | -265 | -130 | -92 |
| Net financials | 2.429 | 4.138 | 15.884 | 7.517 | 5.993 | 3.743 | 6.841 | 4.250 |
| Profit before tax | 2.419 | 4.144 | 14.718 | 7.327 | 5.715 | 3.478 | 6.711 | 4.158 |
| Tax | -2 | -15 | -288 | 161 | -314 | -59 | -55 | -53 |
| Net profit | 2.421 | 4.159 | 15.006 | 7.166 | 6.029 | 3.537 | 6.766 | 4.211 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 9.847 | 10.146 | 29.963 | 32.443 | 28.616 | 20.345 | 23.963 | 19.572 |
| Equity | 6.142 | 8.301 | 22.308 | 25.474 | 26.634 | 16.622 | 18.385 | 17.082 |
| Long-term debt | 0 | 1.192 | 2.425 | 2.871 | 1.750 | 1.674 | 0 | 0 |
| Short-term debt | 3.655 | 592 | 5.230 | 4.014 | 232 | 2.049 | 4.761 | 1.503 |
| Total debt | 3.655 | 1.784 | 7.655 | 6.885 | 1.982 | 3.723 | 4.761 | 1.503 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
GP Management | Management | 2018 | — | — |
PN Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
JS Management | Management | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2023 | — | — | |
| Chairman | 2023 | — | — | |
| Chairman | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Vækst-Invest II WP Bidco ApS | Company | 100.0% | 100.0% | 2023 |
Ravn Søndergaard Holding ApS | Company | 50.0% | 50.0% | 2023 |
Langerodde Holding ApS | Company | 50.0% | 50.0% | 2020 |
HOLDINGSELSKABET JS AF 2006 ApS | Company | 50.0% | 50.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Glenn Purup Pedersen | Management | 0 companies |
| Peter Nørgaard Tipsmark | Chief Executive Officer | 0 companies |
| Jakob Søndergaard | Management | 0 companies |
| Søren Mølgaard Kristensen | Board of Directors | 0 companies |
| Jørgen Yde Jensen | Chairman | 0 companies |
| Jeppe Hoff Nyby | Chairman | 0 companies |