| Revenue | DKK -186K | -64% |
| EBITDA | DKK -186K | +80% |
| Net profit | DKK -79K | +89% |
| Total assets | DKK 2,9M | -13% |
| Equity | DKK 2,9M | -3% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.613 | 2.756 | 2.545 | 2.974 | 3.115 | 1.823 | 1.660 | 1.611 | -612 | -433 | -756 | -521 | -186 |
| Staff expenses | -1.969 | -1.977 | -1.940 | -2.413 | -2.912 | -2.304 | -2.579 | -1.421 | -215 | -533 | -574 | -399 | -1 |
| EBITDA | 644 | 779 | 604 | 561 | 202 | -480 | -919 | 189 | -828 | -965 | -1.348 | -920 | -186 |
| Depreciation & amort. | -63 | -73 | -71 | -82 | -71 | -35 | -51 | -56 | -11 | -19 | -12 | -3 | -0 |
| EBIT | 580 | 706 | 534 | 479 | 131 | -516 | -970 | 133 | -839 | -985 | -1.360 | -923 | -186 |
| Net financials | 1.354 | -12 | -12 | -82 | -30 | -25 | -35 | -34 | -16 | -16 | -11 | 17 | 85 |
| Profit before tax | 1.935 | 694 | 522 | 397 | 102 | -541 | -1.005 | 99 | -855 | -1.001 | -1.371 | -907 | -101 |
| Tax | 134 | 169 | 135 | 89 | 31 | -112 | -216 | 272 | -185 | -209 | -299 | -199 | -22 |
| Net profit | 1.800 | 525 | 387 | 308 | 71 | -428 | -789 | -173 | -670 | -792 | -1.071 | -708 | -79 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 12.887 | 18.221 | 17.863 | 23.164 | 17.251 | 18.617 | 16.732 | 6.908 | 6.313 | 5.243 | 3.867 | 3.323 | 2.874 |
| Equity | 6.273 | 6.798 | 7.185 | 7.493 | 7.564 | 7.135 | 6.347 | 6.174 | 5.504 | 4.712 | 3.641 | 2.933 | 2.854 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 46 | 0 | 0 | 0 | 0 |
| Short-term debt | 6.599 | 11.417 | 10.671 | 15.671 | 9.687 | 11.482 | 10.385 | 734 | 763 | 530 | 225 | 390 | 20 |
| Total debt | 6.599 | 11.417 | 10.671 | 15.671 | 9.687 | 11.482 | 10.385 | 734 | 809 | 530 | 225 | 390 | 20 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BT Management | Management | 2016 | — | — |
CH Management | Management | 2020 | — | — |
NK Management | Management | 2011 | — | — |
JB Management | Management | 2019 | — | — |
MV Management | Management | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2011 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
NINE UNITED A/S | Company | 100.0% | 100.0% | 2023 |
VICUS D5G ApS | Company | 33.3% | 33.3% | 2002 |
| Individual | 20.0% | 20.0% | 2017 | |
SCHACKENBORG FONDEN | Company | 10.0% | 10.0% | 2017 |
GYLLINGNÆS A/S | Company | 33.3% | 33.3% | 2001 |
| Person | Role here | Other companies |
|---|---|---|
| Bendt Tido Hannibal Wedell | Management | 0 companies |
| Claus Hviid | Management | 0 companies |
| Niels Karl Hasselholm | Management | 0 companies |
| Jeppe Blas Kvorning | Management | 0 companies |
| Mogens Viktor Madsen | Management | 0 companies |
| Troels Holch Povlsen | Chairman | 0 companies |
| Søren Frederiksen | Board of Directors | 0 companies |
| Anne Marie Düring Lausen | Board of Directors | 0 companies |
| Per Egebæk Have | Board of Directors | 0 companies |