| Revenue | DKK 5,3M | -6% |
| EBITDA | DKK 16,5M | +203% |
| Net profit | DKK 10M | +141% |
| Total assets | DKK 156,7M | +9% |
| Equity | DKK 41,2M | +32% |
| Employees | 1 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 3.464 | 5.346 | 5.370 | 5.659 | 5.309 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 7.541 | 7.388 | -7.140 | 5.444 | 16.491 |
| Depreciation & amort. | -12 | -0 | -0 | -0 | -0 |
| EBIT | 7.529 | 7.388 | -7.140 | 5.444 | 16.491 |
| Net financials | -726 | -1.265 | -842 | -131 | -2.719 |
| Profit before tax | 6.803 | 6.123 | -7.983 | 5.313 | 13.771 |
| Tax | 1.500 | 1.343 | -1.769 | 1.170 | 3.803 |
| Net profit | 5.303 | 4.780 | -6.214 | 4.143 | 9.968 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 147.210 | 151.225 | 141.232 | 143.427 | 156.727 |
| Equity | 28.521 | 33.301 | 27.087 | 31.230 | 41.198 |
| Long-term debt | 98.097 | 96.493 | 95.042 | 93.458 | 93.177 |
| Short-term debt | 5.244 | 5.406 | 5.619 | 5.114 | 5.521 |
| Total debt | 103.341 | 101.899 | 100.661 | 98.573 | 98.698 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
NA Management | Management | 2024 |
MJ Founder | Founder | 1989 |
BJ Founder | Founder | 1989 |
| Former (1) | ||
TW Management | Management | 2021 – 2024 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
| Board of Directors | 1989 | |
| Board of Directors | 2013 | |
| Board of Directors | 2024 | |
| Former (2) | ||
| Chairman | 2010 – 2011 | |
| Board of Directors | 2011 – 2013 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 1999 |
| Person | Role here | Other companies |
|---|---|---|
| Niklas Abildgaard Gerbild | Management | 0 companies |
| Thomas Walther Bødker | Management | 0 companies |
| Mads Julius Nielsen | Founder | 0 companies |
| Bent Julius Nielsen | Founder | 0 companies |
| Henrik Popp Hansen | Chairman | 0 companies |
| Peter Olsen | Board of Directors | 0 companies |
| Xiaoguang Qi | Board of Directors | 0 companies |
| Tom Nygaard | Board of Directors | 0 companies |
| Per Jørgensen | Board of Directors | 0 companies |