| Revenue | DKK 1,5M | -6% |
| EBITDA | DKK 45K | -58% |
| Net profit | DKK 11K | -49% |
| Total assets | DKK 1,8M | -4% |
| Equity | DKK 762K | +2% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.262 | 2.026 | 1.957 | 1.533 | 1.151 | 1.277 | 1.003 | 1.600 | 1.524 | 1.194 | 1.853 | 1.566 | 1.476 |
| Staff expenses | -1.335 | -1.401 | -1.146 | -1.272 | -1.221 | -1.415 | -1.535 | -1.407 | -1.325 | -1.360 | -1.605 | -1.459 | -1.489 |
| EBITDA | 587 | 402 | 523 | -15 | -69 | -138 | -532 | 194 | 199 | -166 | 248 | 107 | 45 |
| Depreciation & amort. | -0 | -0 | 44 | 44 | -44 | -48 | -4 | -4 | -104 | -116 | -116 | -33 | 29 |
| EBIT | 587 | 402 | 479 | -59 | -113 | -186 | -536 | 189 | 95 | -282 | 132 | 74 | 16 |
| Net financials | 6 | 121 | 48 | -54 | 11 | 11 | -9 | 167 | 240 | 5 | -41 | -31 | 19 |
| Profit before tax | 593 | 523 | 527 | -113 | -102 | -176 | -545 | 356 | 335 | -277 | 91 | 43 | 36 |
| Tax | 158 | 107 | 127 | -32 | 41 | -35 | -111 | 87 | 85 | -52 | 36 | 21 | 24 |
| Net profit | 435 | 416 | 401 | -82 | -143 | -140 | -434 | 270 | 250 | -225 | 55 | 22 | 11 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.516 | 1.621 | 1.896 | 1.448 | 1.319 | 1.165 | 1.248 | 1.437 | 1.970 | 1.599 | 1.424 | 1.856 | 1.784 |
| Equity | 1.112 | 1.278 | 1.429 | 1.097 | 954 | 814 | 380 | 649 | 899 | 674 | 729 | 751 | 762 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 295 | 229 | 162 | 93 | 0 |
| Short-term debt | 404 | 343 | 467 | 351 | 354 | 352 | 868 | 788 | 777 | 695 | 532 | 1.012 | 1.014 |
| Total debt | 404 | 343 | 467 | 351 | 354 | 352 | 868 | 788 | 1.072 | 924 | 695 | 1.105 | 1.014 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
WL Founder | Founder | 1988 | — | — |
NW Management | Management | 2003 | — | — |
LG Founder | Founder | 1988 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
N & I HOLDING ApS | Company | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| William Laurence Grønfeldt | Founder | 0 companies |
| Nils William Grønfeldt | Management | 0 companies |
| Lissi Grønfeldt | Founder | 0 companies |