| Revenue | DKK 590K | -19% |
| EBITDA | DKK 590K | -19% |
| Net profit | DKK -10K | -162% |
| Total assets | DKK 6,7M | -6% |
| Equity | DKK 2,2M | +0% |
| Employees | 0 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.539 | 1.857 | 1.703 | 1.178 | 1.009 | 725 | 911 | 594 | 712 | 1.195 | 772 | 799 | 731 | 590 |
| Staff expenses | -0 | -0 | -0 | -0 | -449 | -449 | -580 | -54 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 865 | 863 | 672 | 2.396 | 560 | 228 | 331 | 580 | 712 | 1.195 | 772 | 799 | 731 | 590 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -2.057 | -716 | -344 | -327 | -392 | -444 | -741 | -563 | -560 | -509 |
| EBIT | 865 | 863 | 672 | 2.396 | -1.497 | -488 | -13 | 253 | 320 | 752 | 32 | 236 | 171 | 80 |
| Net financials | -324 | -430 | -438 | -143 | -85 | -84 | -207 | -222 | -235 | -241 | -231 | -220 | -151 | -184 |
| Profit before tax | 541 | 433 | 234 | 2.252 | -1.582 | -572 | -219 | 31 | 86 | 511 | -199 | 17 | 20 | -13 |
| Tax | 135 | 66 | 9 | 509 | -359 | -126 | -48 | 9 | 19 | 112 | -87 | 4 | 4 | -3 |
| Net profit | 406 | 367 | 225 | 1.744 | -1.223 | -446 | -171 | 22 | 67 | 398 | -112 | 13 | 16 | -10 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 10.857 | 13.884 | 14.945 | 9.864 | 6.630 | 7.136 | 7.229 | 7.250 | 7.902 | 8.360 | 8.015 | 7.588 | 7.131 | 6.676 |
| Equity | — | 1.656 | 1.881 | 3.625 | 2.401 | 1.955 | 1.784 | 1.806 | 1.873 | 2.271 | 2.159 | 2.172 | 2.188 | 2.178 |
| Long-term debt | 459 | 263 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 17 | 17 |
| Short-term debt | 9.259 | 11.998 | 12.785 | 5.867 | 4.229 | 5.181 | 5.444 | 5.426 | 6.028 | 6.072 | 5.856 | 5.417 | 4.926 | 4.481 |
| Total debt | 9.718 | 12.260 | 13.064 | 6.239 | 4.229 | 5.181 | 5.444 | 5.426 | 6.028 | 6.072 | 5.856 | 5.417 | 4.943 | 4.498 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PT Audit | Audit | 2002 | — | — |
KS Management | Management | 2000 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
NINKI HOLDING ApS | Company | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Per Tange | Audit | 0 companies |
| Kim Secher Mogensen | Management | 0 companies |