| Revenue | DKK -429K | +3% |
| EBITDA | DKK -429K | -3% |
| Net profit | DKK 2,4M | -52% |
| Total assets | DKK 71,9M | -1% |
| Equity | DKK 71,2M | -2% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 6.407 | 5.830 | 5.090 | 5.971 | 1.440 | 5.553 | -3.000 | — | — | — | — | — | -417 | -429 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 6.178 | 5.548 | 4.865 | 5.704 | 1.168 | 5.202 | -3.312 | -296 | -317 | -341 | -401 | -380 | -417 | -429 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 6.178 | 5.548 | 4.865 | 5.704 | 1.168 | 5.202 | -3.312 | -296 | -317 | -341 | -401 | -380 | -417 | -429 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 59 | 8.197 | 5.185 | 10.905 | -7.596 | 4.952 | 6.818 | 3.396 |
| Profit before tax | 6.178 | 5.548 | 4.865 | 5.704 | 1.168 | 5.202 | -3.252 | 7.900 | 4.868 | 10.564 | -7.997 | 4.573 | 6.401 | 2.966 |
| Tax | 1.544 | 1.387 | 1.192 | 1.341 | 257 | 1.170 | -728 | 1.753 | 1.077 | 2.315 | -1.761 | 1.013 | 1.415 | 595 |
| Net profit | 4.634 | 4.161 | 3.673 | 4.364 | 911 | 4.032 | -2.524 | 6.147 | 3.791 | 8.249 | -6.236 | 3.559 | 4.986 | 2.372 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 48.568 | 50.637 | 52.865 | 54.831 | 62.690 | 76.727 | 72.558 | 77.124 | 75.486 | 80.242 | 69.618 | 70.432 | 72.950 | 71.918 |
| Equity | 45.327 | 47.687 | 49.160 | 51.024 | 51.935 | 69.703 | 67.179 | 73.326 | 73.617 | 78.066 | 68.230 | 70.189 | 72.376 | 71.247 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 3.242 | 2.950 | 3.705 | 3.807 | 10.755 | 7.024 | 5.379 | 3.798 | 1.869 | 2.176 | 1.388 | 242 | 574 | 671 |
| Total debt | 3.242 | 2.950 | 3.705 | 3.807 | 10.755 | 7.024 | 5.379 | 3.798 | 1.869 | 2.176 | 1.388 | 242 | 574 | 671 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EC Audit | Audit | 1994 | — | — |
ET | Audit | 1989 | — | — |
AK Management | Management | 1989 | — | — |
PG Audit | Audit | 1989 | — | — |
KM Management | Management | 1989 | — | — |
AK Management | Management | 2022 | — | — |
SS Management | Management | 1989 | — | — |
PS Management | Management | 2010 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1989 | — | — | |
| Board of Directors | 1989 | — | — | |
| Board of Directors | 1989 | — | — | |
| Board of Directors | 1989 | — | — | |
| Board of Directors | 1989 | — | — | |
| Board of Directors | 1989 | — | — | |
| Board of Directors | 1989 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 1989 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2017 | |
NIVIKOP 2 ApS | Company | 20.0% | 20.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Eivind Christiansen | Audit | 0 companies |
| Erik Tronborg Andersen | Audit | 0 companies |
| Anne-Margrete Kann Ogstrup-Pedersen | Management | 0 companies |
| Povl Gabe | Audit | 0 companies |
| Kai Michelsen | Management | 0 companies |
| Anders Kiilsgaard Borrisholt | Management | 0 companies |
| Susanne Saul Stakemann | Management | 0 companies |
| Per Skovsted | Management | 0 companies |
| Hans Hother Kann Rasmussen | Board of Directors | 0 companies |
| Claus Høeg Madsen | Board of Directors | 0 companies |
| Mogens Laursen | Board of Directors | 0 companies |
| Carl Aage Tjur | Board of Directors | 0 companies |
| Aino Kann Rasmussen | Board of Directors | 0 companies |
| Niels Ogstrup-Pedersen | Board of Directors | 0 companies |
| Lars Erik Kann-Rasmussen | Board of Directors | 0 companies |
| Lykke Christence Kann Ogstrup Lunde | Board of Directors | 0 companies |
| Julie Benedikte Kann Ogstrup | Board of Directors | 0 companies |
| Per Emil Hasselbalch Stakemann | Board of Directors | 0 companies |