| Revenue | DKK 3,7M | -47% |
| EBITDA | DKK 2,1M | -58% |
| Net profit | DKK 1,8M | -57% |
| Total assets | DKK 13,5M | +12% |
| Equity | DKK 6,1M | +40% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.656 | 4.265 | 6.764 | 10.305 | 9.715 | 7.296 | 7.649 | 8.452 | 7.984 | 6.737 | 8.885 | 6.885 | 3.651 |
| Staff expenses | -4.592 | -4.144 | -4.784 | -5.783 | -5.691 | -5.167 | -5.466 | -7.025 | -5.999 | -5.438 | -8.182 | -1.808 | -1.521 |
| EBITDA | 65 | 121 | 1.980 | 4.522 | 4.024 | 2.129 | 2.183 | 1.427 | 1.985 | 1.298 | 653 | 5.077 | 2.130 |
| Depreciation & amort. | -19 | -21 | -24 | -24 | -8 | -9 | -10 | -29 | -37 | -33 | -21 | -0 | -0 |
| EBIT | 46 | 100 | 1.956 | 4.498 | 4.016 | 2.119 | 2.173 | 1.398 | 1.948 | 1.265 | 631 | 5.077 | 2.130 |
| Net financials | 40 | 3 | 82 | 332 | 385 | -420 | 356 | 309 | -212 | 171 | 120 | 242 | 110 |
| Profit before tax | 86 | 103 | 2.038 | 4.830 | 4.401 | 1.699 | 2.529 | 1.707 | 1.737 | 1.437 | 751 | 5.319 | 2.241 |
| Tax | 17 | 34 | 502 | 1.143 | 970 | 376 | 570 | 377 | 385 | 318 | 165 | 1.246 | 489 |
| Net profit | 70 | 69 | 1.536 | 3.687 | 3.430 | 1.323 | 1.959 | 1.330 | 1.352 | 1.119 | 587 | 4.072 | 1.752 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.697 | 2.195 | 3.455 | 6.251 | 6.597 | 7.916 | 6.251 | 5.177 | 5.873 | 4.182 | 2.930 | 11.986 | 13.471 |
| Equity | 586 | 656 | 2.192 | 4.378 | 4.809 | 3.632 | 4.591 | 3.921 | 3.272 | 2.391 | 320 | 4.393 | 6.144 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.111 | 1.539 | 1.264 | 1.873 | 1.788 | 4.284 | 1.660 | 1.257 | 2.601 | 1.791 | 2.609 | 7.594 | 7.327 |
| Total debt | 2.111 | 1.539 | 1.264 | 1.873 | 1.788 | 4.284 | 1.660 | 1.257 | 2.601 | 1.791 | 2.609 | 7.594 | 7.327 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JS Management | Management | 2022 | — | — |
KN Founder | Founder | 1995 | — | — |
CT Management | Management | 2024 | — | — |
2R Audit | Audit | 1995 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2002 | — | — | |
| Chairman | 2018 | — | — | |
| Chairman | 2012 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2016 | — | — | |
| Chairman | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2022 | |
NIBBERHUSE ApS | Company | 66.7% | 66.7% | 2014 |
| Individual | 5.0% | 5.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Jeffrey Stanislas Swann Messud | Management | 0 companies |
| Kim Niebling | Founder | 0 companies |
| Costantin Tagalakis | Management | 0 companies |
| 2R Revision | Audit | 0 companies |
| Lars Krog | Board of Directors | 0 companies |
| Morten Kusk | Board of Directors | 0 companies |
| Theis Olsen | Board of Directors | 0 companies |
| Christian Samsø Dohn | Board of Directors | 0 companies |
| Helle Niebling | Board of Directors | 0 companies |
| Ole Eklund | Chairman | 0 companies |
| Peter Koch | Chairman | 0 companies |
| Michael Assi | Board of Directors | 0 companies |
| Lars Henning Brammer | Chairman | 0 companies |
| Davide Felicissimo | Chairman | 0 companies |