| Revenue | DKK 358K | +187% |
| EBITDA | DKK 261K | +109% |
| Net profit | DKK 2K | +101% |
| Total assets | DKK 5,8M | +2% |
| Equity | DKK -725K | +0% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 170 | 108 | 338 | 299 | 137 | -6 | 3 | 129 | 84 | 592 | 216 | 35 | 125 | 358 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -97 |
| EBITDA | 170 | 107 | 338 | 299 | 137 | -6 | -628 | 129 | 84 | 29 | 216 | 35 | 125 | 261 |
| Depreciation & amort. | -365 | -370 | -960 | -277 | -91 | -257 | -156 | -6 | -6 | -47 | -47 | -47 | -47 | -47 |
| EBIT | -195 | -263 | -622 | 22 | 46 | -262 | -784 | 123 | 78 | -17 | 170 | -12 | 78 | 214 |
| Net financials | -413 | -601 | -611 | -543 | -278 | -165 | 232 | -81 | -107 | -380 | -292 | -220 | -215 | -212 |
| Profit before tax | -608 | -864 | -1.233 | -520 | -232 | -427 | -552 | 41 | -30 | -398 | -123 | -232 | -137 | 2 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -30 | -44 | -0 | -92 | -0 | -0 | -0 |
| Net profit | -608 | -864 | -1.233 | -520 | -232 | -427 | -552 | 72 | 15 | -398 | -31 | -232 | -137 | 2 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.055 | 16.375 | 14.257 | 12.588 | 10.974 | 9.666 | 5.482 | 5.498 | 5.688 | 6.843 | 6.074 | 5.925 | 5.729 | 5.825 |
| Equity | -3.902 | -11.553 | -12.787 | -13.307 | -39 | -466 | -1.018 | -946 | 69 | -329 | -359 | -591 | -727 | -725 |
| Long-term debt | 3.596 | 8.591 | 7.048 | 6.960 | 5.317 | 4.390 | 3.329 | 3.129 | 2.935 | 4.368 | 6.360 | 6.395 | 6.441 | 6.491 |
| Short-term debt | 8.361 | 19.337 | 19.995 | 18.935 | 5.696 | 5.742 | 3.170 | 3.315 | 2.684 | 2.803 | 74 | 120 | 15 | 59 |
| Total debt | 11.956 | 27.928 | 27.043 | 25.894 | 11.013 | 10.132 | 6.499 | 6.444 | 5.619 | 7.172 | 6.434 | 6.515 | 6.456 | 6.550 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PA Management | Management | 2000 | — | — |
YJ Management | Management | 2000 | — | — |
JN Management | Management | 2021 | — | — |
TN Management | Management | 2010 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
JNK Invest ApS | Company | 50.0% | 50.0% | 2021 |
ROSENVANG HOLDING ApS | Company | 50.0% | 50.0% | 2021 |
MAPI INVEST ApS | Company | 10.0% | 10.0% | 2011 |
NH 1 A/S | Company | 66.7% | 66.7% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Andreas Stakemann | Management | 0 companies |
| Yvonne Jensen | Management | 0 companies |
| John Nymann Krabbe | Management | 0 companies |
| Tanja Nymann Jensen | Management | 0 companies |
| Charl Nymann-Jensen | Chairman | 0 companies |