| Revenue | DKK 3,2M | +31% |
| EBITDA | DKK 1,8M | +80% |
| Net profit | DKK 1,1M | +154% |
| Total assets | DKK 6,4M | +17% |
| Equity | DKK 2,9M | +62% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.029 | 1.718 | 3.110 | 2.312 | 1.580 | 2.522 | 3.274 | 2.652 | 2.567 | 2.896 | 2.754 | 2.439 | 3.207 |
| Staff expenses | -1.803 | -1.525 | -1.412 | -1.427 | -1.400 | -1.349 | -1.458 | -1.519 | -1.268 | -1.352 | -1.466 | -1.453 | -1.421 |
| EBITDA | 226 | 193 | 1.698 | 885 | 180 | 1.174 | 1.816 | 1.133 | 1.299 | 1.544 | 1.288 | 986 | 1.771 |
| Depreciation & amort. | -194 | -99 | -102 | -114 | -212 | -164 | -181 | -194 | -191 | -213 | -249 | -247 | -245 |
| EBIT | 31 | 94 | 1.596 | 771 | -32 | 1.009 | 1.635 | 939 | 1.107 | 1.331 | 1.039 | 740 | 1.526 |
| Net financials | -109 | -49 | -7 | -3 | -18 | -2 | 21 | 5 | -6 | -40 | -92 | -183 | -120 |
| Profit before tax | -78 | 45 | 1.589 | 767 | -50 | 1.008 | 1.656 | 944 | 1.101 | 1.290 | 947 | 557 | 1.407 |
| Tax | -19 | 13 | 381 | 183 | -7 | 173 | 371 | 212 | 243 | 282 | 209 | 125 | 311 |
| Net profit | -59 | 32 | 1.208 | 584 | -43 | 834 | 1.286 | 733 | 858 | 1.008 | 738 | 432 | 1.095 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.105 | 2.819 | 4.611 | 3.830 | 3.927 | 4.490 | 5.596 | 5.334 | 5.381 | 5.309 | 5.545 | 5.495 | 6.441 |
| Equity | 694 | 726 | 1.934 | 1.718 | 1.675 | 2.510 | 3.795 | 3.728 | 3.586 | 3.595 | 2.333 | 1.765 | 2.860 |
| Long-term debt | 1.456 | 1.243 | 1.134 | 1.021 | 924 | 792 | 677 | 560 | 530 | 402 | 212 | 93 | 0 |
| Short-term debt | 954 | 850 | 1.454 | 995 | 1.239 | 1.089 | 1.021 | 938 | 1.138 | 1.152 | 2.821 | 3.456 | 3.418 |
| Total debt | 2.411 | 2.093 | 2.588 | 2.016 | 2.163 | 1.881 | 1.698 | 1.499 | 1.668 | 1.554 | 3.033 | 3.549 | 3.418 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AS Founder | Founder | 2001 | — | — |
NT Management | Management | 2001 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2004 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
NICROLOD HOLDING ApS | Company | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Anton Skytt Steffensen | Founder | 0 companies |
| Niels Thomas Bech | Management | 0 companies |
| Morten Drejer | Board of Directors | 0 companies |
| Søren Vilhelm Bech | Board of Directors | 0 companies |