| Revenue | DKK 64K | -20% |
| EBITDA | DKK 64K | -20% |
| Net profit | DKK -107K | -21% |
| Total assets | DKK 5M | +0% |
| Equity | DKK 1,5M | -7% |
| Employees | — | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Revenue | — | 60 | 67 | 57 | 72 | 31 | 80 | 64 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 0 | 60 | 67 | 57 | 72 | 31 | 80 | 64 |
| Depreciation & amort. | -0 | -27 | -27 | -27 | -27 | -27 | -23 | -23 |
| EBIT | 0 | 33 | 40 | 30 | 45 | 4 | 57 | 41 |
| Net financials | -2 | -77 | -51 | -49 | -49 | -77 | -170 | -178 |
| Profit before tax | -2 | -44 | -11 | -19 | -4 | -73 | -113 | -137 |
| Tax | -0 | -9 | -3 | -4 | -1 | -14 | -25 | -30 |
| Net profit | -2 | -35 | -8 | -15 | -3 | -59 | -88 | -107 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 5.062 | 5.139 | 5.070 | 5.046 | 5.031 | 5.006 | 5.006 | 4.996 |
| Equity | 1.498 | 1.762 | 1.754 | 1.740 | 1.737 | 1.678 | 1.590 | 1.483 |
| Long-term debt | 0 | 3.307 | 3.249 | 3.190 | 3.132 | 3.092 | 3.044 | 3.033 |
| Short-term debt | 3.564 | 69 | 67 | 116 | 162 | 235 | 372 | 480 |
| Total debt | 3.564 | 3.377 | 3.316 | 3.306 | 3.294 | 3.328 | 3.416 | 3.513 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JN Founder | Founder | 2018 | — | — |
PS Management | Management | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 15.0% | 15.0% | 2025 | |
PETER SCHJØTZ HOLDING ApS | Company | 15.0% | 15.0% | 2018 |
| Individual | 15.0% | 15.0% | 2019 | |
RDO Holding ApS | Company | 15.0% | 15.0% | 2018 |
| Individual | 15.0% | 15.0% | 2024 | |
Erik Toft Holding ApS | Company | 15.0% | 15.0% | 2019 |
JN HOLDING, LEMVIG ApS | Company | 15.0% | 15.0% | 2018 |
| Individual | 15.0% | 15.0% | 2018 | |
| Individual | 20.0% | 20.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Jesper Nielsen | Founder | 0 companies |
| Peter Schjøtz | Management | 0 companies |
| Rasmus Dam Olesen | Board of Directors | 0 companies |
| Erik Iver Toft | Board of Directors | 0 companies |