| Revenue | DKK 904K | +116% |
| EBITDA | DKK 87K | -85% |
| Net profit | DKK -21K | -104% |
| Total assets | DKK 15,8M | -5% |
| Equity | DKK 5,8M | -12% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 534 | 579 | 675 | 696 | 697 | 842 | 785 | 790 | 722 | 990 | 759 | 418 | 904 |
| Staff expenses | -261 | -296 | -308 | -152 | -100 | -108 | -122 | -30 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -109 | 283 | 411 | 644 | 1.197 | 734 | 663 | 2.474 | 960 | 1.128 | 849 | 568 | 87 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -109 | 283 | 411 | 644 | 1.197 | 734 | 663 | 2.474 | 960 | 1.128 | 849 | 568 | 87 |
| Net financials | -157 | -130 | -124 | -120 | -127 | -119 | -114 | -83 | -144 | 36 | 50 | 66 | -114 |
| Profit before tax | -8 | 394 | 287 | 523 | 1.070 | 615 | 550 | 2.391 | 816 | 1.164 | 899 | 634 | -27 |
| Tax | 129 | 121 | 60 | 116 | 233 | 134 | 121 | 526 | 180 | 256 | 198 | 139 | -6 |
| Net profit | -137 | 273 | 227 | 407 | 837 | 481 | 428 | 1.865 | 636 | 908 | 701 | 495 | -21 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 10.201 | 10.271 | 10.406 | 10.641 | 11.326 | 11.374 | 11.220 | 16.124 | 16.807 | 17.331 | 17.606 | 16.699 | 15.809 |
| Equity | 4.182 | 4.155 | 4.082 | 4.189 | 4.726 | 4.907 | 5.035 | 6.600 | 7.237 | 8.145 | 8.846 | 6.591 | 5.819 |
| Long-term debt | 2.268 | 2.142 | 2.018 | 1.888 | 1.758 | 1.632 | 1.501 | 6.266 | 6.023 | 5.775 | 5.461 | 5.146 | 4.829 |
| Short-term debt | 2.084 | 2.387 | 2.607 | 2.790 | 2.910 | 2.904 | 2.752 | 949 | 1.185 | 1.017 | 885 | 2.467 | 2.796 |
| Total debt | 4.352 | 4.529 | 4.625 | 4.678 | 4.668 | 4.536 | 4.253 | 7.215 | 7.207 | 6.792 | 6.346 | 7.613 | 7.625 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NA Management | Management | 2019 | — | — |
PH Management | Management | 2002 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2007 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
NKN HOLDING ApS | Company | 100.0% | 100.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Niels Anders Konge Nielsen | Management | 0 companies |
| Poul Howard Hassager | Management | 0 companies |
| David Hammer Hassager | Board of Directors | 0 companies |