| Revenue | DKK 13,2M | +124% |
| EBITDA | DKK 5,1M | +1061% |
| Net profit | DKK 3,7M | +14502% |
| Total assets | DKK 11,9M | +10% |
| Equity | DKK 8,5M | +77% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.498 | 5.146 | 6.287 | 6.426 | — | 7.193 | 6.136 | 6.115 | 7.784 | 6.389 | 6.985 | 5.916 | 13.238 |
| Staff expenses | -1.741 | -3.698 | -3.685 | -3.907 | -4.210 | -4.562 | -4.717 | -4.467 | -5.391 | -5.773 | -6.432 | -5.478 | -8.147 |
| EBITDA | 1.568 | 1.127 | 2.427 | 2.245 | 2.174 | 2.198 | 1.124 | 1.373 | 2.076 | 616 | 553 | 438 | 5.091 |
| Depreciation & amort. | 481 | 409 | 427 | -471 | -358 | -345 | -384 | -272 | -253 | -274 | -284 | -254 | -14 |
| EBIT | 1.087 | 718 | 2.000 | 1.774 | 1.817 | 1.853 | 740 | 1.101 | 1.823 | 342 | 268 | 185 | 5.076 |
| Net financials | -249 | -137 | -137 | -157 | -162 | -167 | -198 | -171 | -139 | -166 | -243 | -216 | -179 |
| Profit before tax | 838 | 581 | 1.863 | 1.617 | 1.654 | 1.687 | 542 | 931 | 1.684 | 176 | 25 | -32 | 4.897 |
| Tax | 213 | 151 | 401 | 379 | 410 | 369 | 119 | 206 | 369 | -69 | 15 | -6 | 1.195 |
| Net profit | 624 | 430 | 1.462 | 1.239 | 1.244 | 1.318 | 424 | 724 | 1.315 | 245 | 10 | -26 | 3.703 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 9.680 | 8.652 | 10.957 | 10.662 | 11.247 | 12.122 | 11.552 | 10.753 | 12.811 | 12.966 | 11.792 | 10.804 | 11.934 |
| Equity | 3.173 | 3.004 | 4.017 | 3.799 | 3.790 | 3.911 | 3.042 | 3.365 | 4.517 | 4.801 | 4.820 | 4.803 | 8.506 |
| Long-term debt | 1.897 | 1.797 | 1.693 | 1.588 | 1.484 | 1.380 | 1.274 | 1.170 | 1.155 | 958 | 857 | 772 | 0 |
| Short-term debt | 4.337 | 3.518 | 4.917 | 4.943 | 5.571 | 6.415 | 6.823 | 5.795 | 6.692 | 6.842 | 5.740 | 4.820 | 3.428 |
| Total debt | 6.234 | 5.315 | 6.610 | 6.531 | 7.056 | 7.796 | 8.097 | 6.964 | 7.847 | 7.800 | 6.597 | 5.592 | 3.428 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SH Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
JJ Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
MV Management | Management | 2007 | — | — |
JP Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2012 | — | — | |
| Board of Directors | 1988 | — | — | |
| Board of Directors | 1988 | — | — | |
| Board of Directors | 2023 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 1988 | — | — | |
| Board of Directors | 1988 | — | — | |
| Chairman | 2020 | — | — | |
| Chairman | 2007 | — | — | |
| Chairman | 1988 | — | — | |
| Chairman | 1988 | — | — | |
| Board of Directors | 1998 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
NEA HOLDING ApS | Company | 100.0% | 100.0% | 2000 |
| Person | Role here | Other companies |
|---|---|---|
| Sabrina Hildegard Carolyne Christensen | Chief Executive Officer | 0 companies |
| Joachim Jorge Vetter | Chief Executive Officer | 0 companies |
| Mogens Varsted | Management | 0 companies |
| Jette Paaske Nielsen | Chief Executive Officer | 0 companies |
| Anne-Marie Seidenschnur | Board of Directors | 0 companies |
| Knud Rygård | Board of Directors | 0 companies |
| Mads Brath | Board of Directors | 0 companies |
| Marianne Rostgaard Behr | Board of Directors | 0 companies |
| Jørgen Lindhardt Steffensen | Chairman | 0 companies |
| Otto Vestgaard Schmidt | Board of Directors | 0 companies |
| Poul Brøndum Petersen | Board of Directors | 0 companies |
| Kurt Reenberg Mikkelsen | Chairman | 0 companies |
| Nils Erik Aamann-Christensen | Chairman | 0 companies |
| Peder Anker Høgstrup | Chairman | 0 companies |
| Niels Jørgen Bregendahl | Chairman | 0 companies |
| Nita Sander Nielsen | Board of Directors | 0 companies |