| Revenue | DKK 0 | — |
| EBITDA | DKK -633K | -33% |
| Net profit | DKK 21,5M | +578% |
| Total assets | DKK 512,9M | +3% |
| Equity | DKK 502,3M | +2% |
| Employees | 1 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.354.066 | 1.586.379 | 1.822.016 | 2.113.755 | 2.319.629 | 3.415.062 | 3.399.321 | 0 | 0 | 0 | 0 | 0 |
| Staff expenses | -41.181 | -43.800 | -33.423 | -39.427 | -35.588 | -38.831 | -37.236 | -200 | -214 | -4 | -209 | -213 |
| EBITDA | 25.343 | 35.310 | 31.822 | 45.907 | 51.395 | 73.500 | 116.489 | 3.054 | -2.848 | -741 | -475 | -633 |
| Depreciation & amort. | -2.530 | -2.335 | -5.056 | -1.866 | -1.215 | -2.185 | -52.074 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 22.813 | 32.975 | 26.766 | 44.041 | 50.180 | 71.315 | 64.415 | 3.054 | -2.848 | -741 | -475 | -633 |
| Net financials | 16.933 | 14.479 | 21.355 | 39.836 | 14.728 | -6.656 | -9.549 | 26.526 | 50.919 | 81.655 | 3.825 | 22.418 |
| Profit before tax | 39.122 | 46.347 | 46.347 | 82.158 | 62.816 | 62.989 | 53.261 | 29.580 | 48.071 | 80.914 | 3.350 | 21.785 |
| Tax | 7.710 | 8.017 | 4.911 | 11.825 | 9.755 | 11.715 | 11.398 | 159 | 67 | -223 | 172 | 251 |
| Net profit | 31.412 | 38.330 | 41.436 | 70.333 | 53.061 | 51.274 | 41.863 | 29.421 | 48.004 | 81.137 | 3.178 | 21.534 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 704.109 | 835.986 | 802.988 | 983.436 | 897.250 | 1.286.584 | 1.234.194 | 408.328 | 427.460 | 500.622 | 500.303 | 512.948 |
| Equity | 232.586 | 259.163 | 278.028 | 417.865 | 439.884 | 486.403 | 409.606 | 379.837 | 422.933 | 496.132 | 492.472 | 502.252 |
| Long-term debt | 267 | 0 | 0 | 0 | 6.250 | 0 | 27.839 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 404.695 | 503.950 | 437.825 | 564.953 | 451.116 | 800.181 | 796.749 | 28.491 | 4.527 | 4.490 | 7.831 | 10.696 |
| Total debt | 404.962 | 503.950 | 437.825 | 564.953 | 457.366 | 800.181 | 824.588 | 28.491 | 4.527 | 4.490 | 7.831 | 10.696 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NV Founder | Founder | 2001 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2010 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 25.0% | 100.0% | 2019 | |
| Individual | 25.0% | 0.0% | 2021 | |
| Individual | 25.0% | 0.0% | 2019 | |
| Individual | 25.0% | 0.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Niels Vinther Rasmussen | Founder | 0 companies |
| Ulrik Bjerre Rasmussen | Chairman | 0 companies |