| Revenue | DKK 1,3M | +15% |
| EBITDA | DKK 498K | +41% |
| Net profit | DKK 312K | +157% |
| Total assets | DKK 1,2M | +45% |
| Equity | DKK 526K | +145% |
| Employees | 5 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.626 | -1.256 | 1.227 | 1.246 | 1.128 | 428 | 0 | -4 | -7 | -3 | 683 | 891 | 1.087 | 1.255 |
| Staff expenses | -223 | -141 | -107 | -130 | -130 | -11 | -0 | -0 | -0 | -0 | -434 | -669 | -734 | -756 |
| EBITDA | 127 | -14 | 22 | -77 | -196 | 219 | -4 | -4 | -7 | -3 | 249 | 222 | 354 | 498 |
| Depreciation & amort. | 5 | -5 | -4 | -0 | -5 | -14 | -14 | -9 | -0 | -0 | -243 | -181 | -198 | -98 |
| EBIT | 122 | -19 | 18 | -77 | -201 | 205 | -18 | -13 | -7 | -3 | 6 | 41 | 156 | 401 |
| Net financials | -5 | -3 | -7 | -11 | -10 | -14 | -2 | 0 | 0 | -0 | -7 | -3 | -1 | 1 |
| Profit before tax | 117 | -16 | 11 | -87 | -212 | 191 | -20 | -13 | -7 | -3 | -1 | 38 | 155 | 401 |
| Tax | 29 | -6 | 6 | 1 | -0 | -0 | -0 | -0 | -0 | -0 | 1 | 9 | 34 | 90 |
| Net profit | 88 | -10 | 4 | -89 | -212 | 191 | -20 | -13 | -7 | -3 | -2 | 29 | 121 | 312 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 336 | 300 | 427 | 352 | 264 | 62 | 218 | 205 | 202 | 267 | 876 | 755 | 828 | 1.202 |
| Equity | 203 | 213 | 217 | 128 | -83 | 108 | 89 | 76 | 69 | 66 | 64 | 94 | 215 | 526 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 133 | -87 | 210 | 223 | 347 | -46 | 130 | 130 | 133 | 200 | 812 | 662 | 614 | 676 |
| Total debt | 133 | -87 | 210 | 223 | 347 | -46 | 130 | 130 | 133 | 200 | 812 | 662 | 614 | 676 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AA Management | Management | 2009 | — | — |
IM Founder | Founder | 1987 | — | — |
IM Management | Management | 1997 | — | — |
| Audit | 2002 | — | — | |
CJ | Audit | 1987 | — | — |
RH | Audit | 1987 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2021 | |
NICVID ApS | Company | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Allan Arp-Hansen | Management | 0 companies |
| Ib Michaelsen | Founder | 0 companies |
| Isa Michaelsen | Management | 0 companies |
| Registreret Revisor Johnny Karleby | Audit | 0 companies |
| Christian Jørgen Danvill | Audit | 0 companies |
| Revisionskontoret H.I.R | Audit | 0 companies |