| Revenue | DKK 820K | -1% |
| EBITDA | DKK 2,1M | +44% |
| Net profit | DKK 1,3M | +68% |
| Total assets | DKK 19,7M | +8% |
| Equity | DKK 5,1M | +33% |
| Employees | — | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 665 | 745 | 846 | 825 | 820 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 954 | 1.098 | -1.113 | 1.425 | 2.054 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | 954 | 1.098 | -1.113 | 1.425 | 2.054 |
| Net financials | -250 | -252 | -366 | -462 | -432 |
| Profit before tax | 704 | 845 | -1.479 | 963 | 1.623 |
| Tax | 155 | 186 | -325 | 212 | 359 |
| Net profit | 549 | 659 | -1.154 | 751 | 1.263 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 19.100 | 19.579 | 17.870 | 18.203 | 19.723 |
| Equity | 4.593 | 5.252 | 4.098 | 3.849 | 5.112 |
| Long-term debt | 13.476 | 13.322 | 13.228 | 13.093 | 12.924 |
| Short-term debt | 648 | 545 | 517 | 1.108 | 1.257 |
| Total debt | 14.124 | 13.867 | 13.745 | 14.201 | 14.181 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
NA Management | Management | 2024 |
| Former (4) | ||
TW Management | Management | 2021 – 2024 |
US Management | Management | 1995 – 1995 |
ET | Audit | 1995 – 1995 |
BJ Management | Management | 2017 – 2021 |
| Name | Role | Member since |
|---|---|---|
| Former (4) | ||
| Chairman | 1995 – 1999 | |
| Board of Directors | 1999 – 1999 | |
| Board of Directors | 1995 – 1999 | |
| Board of Directors | 1995 – 1995 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2017 | |
| Individual | 50–66.65% | 50–66.65% | 1995 | |
| Individual | 50–66.65% | 50–66.65% | 1995 |
| Person | Role here | Other companies |
|---|---|---|
| Niklas Abildgaard Gerbild | Management | 0 companies |
| Thomas Walther Bødker | Management | 0 companies |
| Ulf Svejgaard Poulsen | Management | 0 companies |
| Erik Tronborg Andersen | Audit | 0 companies |
| Bent Julius Nielsen | Management | 0 companies |
| Jørn Ege Siana | Chairman | 0 companies |
| Britta Lillian Andreasen | Board of Directors | 0 companies |
| Ingelise Bruhn | Board of Directors | 0 companies |
| Per Emil Hasselbalch Stakemann | Board of Directors | 0 companies |