| Revenue | DKK 110M | +25% |
| EBITDA | DKK 81,9M | +38% |
| Net profit | DKK 19,7M | +153% |
| Total assets | DKK 333,3M | +23% |
| Equity | DKK 96M | +26% |
| Employees | 33 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Revenue | 53.750 | 52.835 | 63.095 | 67.510 | 88.094 | 110.029 |
| Staff expenses | -9.295 | -16.354 | -16.686 | -20.139 | -28.818 | -28.173 |
| EBITDA | 44.455 | 36.481 | 46.409 | 47.371 | 59.276 | 81.856 |
| Depreciation & amort. | -59.247 | -62.323 | -68.467 | -83.152 | -85.308 | -52.747 |
| EBIT | -14.793 | -25.843 | -22.058 | -35.781 | -26.032 | 29.109 |
| Net financials | -8.623 | -9.884 | -8.266 | -9.636 | -10.779 | -9.445 |
| Profit before tax | -23.415 | -35.726 | -30.324 | -45.417 | -36.810 | 19.664 |
| Tax | -0 | -1.259 | 9 | 1 | -0 | -0 |
| Net profit | -23.415 | -34.467 | -30.333 | -45.418 | -36.810 | 19.664 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Total assets | 338.200 | 312.204 | 312.105 | 313.286 | 271.424 | 333.305 |
| Equity | 32.491 | 11.567 | 81.234 | 113.189 | 76.379 | 96.043 |
| Long-term debt | 560 | 0 | 0 | 27.562 | 18.503 | 0 |
| Short-term debt | 305.149 | 300.484 | 230.871 | 172.536 | 176.543 | 235.630 |
| Total debt | 305.709 | 300.484 | 230.871 | 200.097 | 195.046 | 235.630 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PA Founder | Founder | 2019 | — | — |
MK Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
DO Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
SA Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
NM Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2025 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2019 | — | — | |
| Chairman | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2019 | |
G.S.V. MATERIELUDLEJNING A/S | Company | 100.0% | 100.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Andreas Nielsen | Founder | 0 companies |
| Magnus Kjellin | Chief Executive Officer | 0 companies |
| Dan Olesen Vorsholt | Chief Executive Officer | 0 companies |
| Steinar Aasland | Chief Executive Officer | 0 companies |
| Nils Magnus Kjellin | Chief Executive Officer | 0 companies |
| Mads Blom | Board of Directors | 0 companies |
| Mette Ferkingstad | Board of Directors | 0 companies |
| Steinar Aasland | Chairman | 0 companies |
| Sundip Thakrar | Board of Directors | 0 companies |
| Lars Martin Egron Olsson | Board of Directors | 0 companies |
| Simon Gordon | Board of Directors | 0 companies |
| Frank Vestergaard Suhr Olesen | Board of Directors | 0 companies |
| James O'Malley | Board of Directors | 0 companies |
| James Stewart Christopher Odom | Board of Directors | 0 companies |
| Björn Arne Lindberg | Chairman | 0 companies |
| Jesper Bramming | Chairman | 0 companies |