| Revenue | DKK -36K | -115% |
| EBITDA | DKK -36K | -115% |
| Net profit | DKK -73K | -154% |
| Total assets | DKK 2,1M | -5% |
| Equity | DKK 1,2M | -6% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 241 | 190 | 106 | 120 | 42 | 101 | 157 | 382 | 217 | 175 | 214 | 235 | -36 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 241 | 190 | 106 | 120 | 42 | 101 | 157 | 382 | 217 | 175 | 214 | 235 | -36 |
| Depreciation & amort. | -33 | -33 | -33 | -33 | -33 | -33 | -33 | -33 | -34 | -34 | -34 | -34 | -34 |
| EBIT | 208 | 157 | 73 | 86 | 9 | 67 | 124 | 348 | 183 | 141 | 180 | 201 | -69 |
| Net financials | -54 | -51 | -104 | -28 | -27 | -34 | -25 | -24 | -23 | -24 | -24 | -20 | -17 |
| Profit before tax | 154 | 105 | -31 | 58 | -18 | 33 | 99 | 325 | 160 | 117 | 156 | 181 | -86 |
| Tax | 47 | 35 | 10 | 21 | 3 | 16 | 29 | 79 | 34 | 32 | 40 | 46 | -13 |
| Net profit | 107 | 71 | -41 | 37 | -22 | 17 | 70 | 246 | 126 | 86 | 116 | 136 | -73 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.698 | 1.917 | 1.868 | 1.823 | 1.748 | 1.759 | 1.826 | 2.086 | 1.871 | 1.946 | 2.093 | 2.203 | 2.099 |
| Equity | 646 | 857 | 816 | 853 | 831 | 848 | 918 | 1.064 | 890 | 975 | 1.091 | 1.227 | 1.154 |
| Long-term debt | 818 | 750 | 791 | 756 | 721 | 686 | 649 | 612 | 574 | 534 | 495 | 453 | 411 |
| Short-term debt | 234 | 216 | 167 | 120 | 101 | 131 | 165 | 316 | 325 | 356 | 428 | 446 | 458 |
| Total debt | 1.052 | 965 | 958 | 877 | 823 | 817 | 814 | 928 | 899 | 890 | 923 | 899 | 870 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JS Management | Management | 2017 | — | — |
AP Founder | Founder | 2001 | — | — |
JL Management | Management | 2017 | — | — |
CM Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
EK Audit | Audit | 2006 | — | — |
FM Founder | Founder | 2001 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Holdingselskabet NML ApS | Company | 100.0% | 100.0% | 2018 |
ALFRED RASMUSSEN HOLDING ApS | Company | 50.0% | 50.0% | 2014 |
FYNS ENERGITEKNIK A/S | Company | 100.0% | 100.0% | 2017 |
FINN DROST HOLDING ApS | Company | 50.0% | 50.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Jens Schaap Nygaard | Management | 0 companies |
| Alfred Peder Rasmussen | Founder | 0 companies |
| Joachim Lisby | Management | 0 companies |
| Carsten Michelsen | Chief Executive Officer | 0 companies |
| Eva Kristensen | Audit | 0 companies |
| Finn Morten Drost | Founder | 0 companies |