| Revenue | DKK 10,9M | -43% |
| EBITDA | DKK -4,6M | -178% |
| Net profit | DKK -10,9M | -17292% |
| Total assets | DKK 62,8M | -15% |
| Equity | DKK -2,8M | -135% |
| Employees | 56 | — |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Revenue | 10.000 | 12.824 | 13.200 | 10.000 | 18.959 | 10.870 |
| Staff expenses | -4.417 | -5.032 | -5.519 | -6.141 | -13.077 | -14.573 |
| EBITDA | 5.582 | 7.792 | 7.681 | 3.859 | 5.882 | -4.578 |
| Depreciation & amort. | -219 | -497 | -1.776 | -2.294 | -2.302 | -2.420 |
| EBIT | 5.363 | 7.296 | 5.905 | 1.565 | 3.579 | -6.999 |
| Net financials | -982 | -803 | -772 | -497 | -3.627 | -3.903 |
| Profit before tax | 4.382 | 6.492 | 5.133 | 1.068 | -47 | -10.902 |
| Tax | 1.060 | 1.495 | 1.176 | 257 | 15 | -34 |
| Net profit | 3.322 | 4.997 | 3.956 | 811 | -62 | -10.868 |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Total assets | 21.850 | 36.834 | 37.297 | 45.510 | 74.225 | 62.825 |
| Equity | 3.722 | 8.719 | 6.098 | 7.059 | 8.037 | -2.831 |
| Long-term debt | 4.186 | 493 | 3.078 | 7.219 | 11.601 | 17.008 |
| Short-term debt | 13.857 | 27.437 | 27.873 | 31.023 | 54.512 | 47.731 |
| Total debt | 18.044 | 27.930 | 30.951 | 38.242 | 66.113 | 64.739 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NS Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
PN Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2018 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2018 | — | — | |
| Chairman | 2025 | — | — | |
| Chairman | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
DEVELOPER ApS | Company | 50.0% | 50.0% | 2025 |
PN Group Holding ApS | Company | 33.3% | 33.3% | 2025 |
Sterndorff Invest ApS | Company | 25.0% | 25.0% | 2021 |
RAUFF GROUP A/S | Company | 25.0% | 25.0% | 2022 |
JARH Holding ApS | Company | 5.0% | 5.0% | 2018 |
Leki A/S | Company | 5.0% | 5.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Niels Sterndorff | Chief Executive Officer | 0 companies |
| Peter Nielsen | Chief Executive Officer | 0 companies |
| Jann Dollerup Vig Jensen | Chairman | 0 companies |
| Per Svenning Boesen | Board of Directors | 0 companies |
| Rudi Leo Raun | Board of Directors | 0 companies |
| Søren Bruun | Chairman | 0 companies |
| Niels Rauff Hansen | Chairman | 0 companies |