| Revenue | DKK 2,5M | +11% |
| EBITDA | DKK 350K | -7% |
| Net profit | DKK 267K | -14% |
| Total assets | DKK 1,3M | -33% |
| Equity | DKK 774K | -30% |
| Employees | 2 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 1.443 | 1.557 | 2.312 | 2.282 | 2.533 |
| Staff expenses | -1.327 | -1.232 | -1.282 | -0 | -0 |
| EBITDA | 116 | 325 | 1.031 | 374 | 350 |
| Depreciation & amort. | -44 | -44 | -15 | -0 | -0 |
| EBIT | 72 | 281 | 1.016 | 374 | 350 |
| Net financials | -7 | -15 | 7 | 16 | -3 |
| Profit before tax | 65 | 267 | 1.024 | 391 | 347 |
| Tax | -0 | 54 | 226 | 80 | 80 |
| Net profit | 65 | 213 | 797 | 311 | 267 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 2.096 | 2.452 | 2.522 | 1.916 | 1.290 |
| Equity | 685 | 798 | 1.596 | 1.106 | 774 |
| Long-term debt | 0 | 0 | 0 | 84 | 43 |
| Short-term debt | 1.411 | 1.654 | 901 | 704 | 463 |
| Total debt | 1.411 | 1.654 | 927 | 787 | 506 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
NE Founder | Founder | 1987 |
MF Management | Management | 2018 |
| Former (3) | ||
FM Management | Management | 1987 – 1992 |
SG Audit | Audit | 1987 – 1987 |
PM Management | Management | 1987 – 2018 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
| Chairman | 2022 | |
| Board of Directors | 2022 | |
| Board of Directors | 2022 | |
| Former (7) | ||
| Board of Directors | 1987 – 1995 | |
| Board of Directors | 1987 – 2003 | |
| Board of Directors | 1987 – 1997 | |
| Board of Directors | 1999 – 2001 | |
| Board of Directors | 2011 – 2019 | |
| Board of Directors | 2019 – 2021 | |
| Board of Directors | 1997 – 2011 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 50–66.65% | 2023 | |
| Company | 50–66.65% | 50–66.65% | 2022 | |
| Company | 50–66.65% | 50–66.65% | 2007 | |
| Company | 50–66.65% | 50–66.65% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Niels Erik Westen-Jensen | Founder | 0 companies |
| Frank Møller-Johansen | Management | 0 companies |
| Svend Gerlif | Audit | 0 companies |
| Morten Foget Østergaard | Management | 0 companies |
| Peter Møller-Johansen | Management | 0 companies |
| Jens Erik Møller | Board of Directors | 0 companies |
| Carsten Kjær Hansen | Chairman | 0 companies |
| Paul Dabelstein Brøndum | Board of Directors | 0 companies |
| Lars Paludan Melson | Board of Directors | 0 companies |
| Finn Aagaard | Board of Directors | 0 companies |
| Palle Frank Møller-Johansen | Board of Directors | 0 companies |
| Jan Bjælke Andersen | Board of Directors | 0 companies |
| Henrik Lorentzen | Board of Directors | 0 companies |
| Susanne Møller-Johansen | Board of Directors | 0 companies |
| Lise Rysgaard Østergaard | Board of Directors | 0 companies |