| Revenue | DKK 3,2M | +69% |
| EBITDA | DKK 1,9M | +168% |
| Net profit | DKK 1,5M | +166% |
| Total assets | DKK 3,1M | +64% |
| Equity | DKK 1,7M | +82% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.112 | -139 | -1.016 | -61 | 36 | 208 | 480 | 1.279 | 1.408 | 1.962 | 1.975 | 1.301 | 1.880 | 3.179 |
| Staff expenses | -852 | -117 | -0 | -0 | -10 | -42 | -202 | -721 | -834 | -1.157 | -1.200 | -1.301 | -1.155 | -1.214 |
| EBITDA | 187 | -255 | -1.016 | -61 | 26 | 166 | 278 | 557 | 574 | 806 | 775 | 0 | 725 | 1.943 |
| Depreciation & amort. | -0 | -22 | -106 | -0 | -0 | -0 | -0 | -0 | -1 | -7 | -53 | -10 | -18 | -24 |
| EBIT | 187 | -277 | -1.122 | -61 | 26 | 166 | 278 | 557 | 573 | 798 | 722 | -10 | 707 | 1.919 |
| Net financials | -106 | -74 | -74 | -13 | -12 | -9 | -5 | -1 | -5 | 1 | 10 | 16 | 22 | 18 |
| Profit before tax | 80 | -351 | -1.196 | -74 | 14 | 156 | 273 | 557 | 569 | 799 | 732 | 6 | 729 | 1.937 |
| Tax | 24 | 37 | -0 | -0 | -0 | -0 | -0 | -0 | 39 | 176 | 178 | 7 | 166 | 438 |
| Net profit | 57 | -389 | -1.196 | -74 | 14 | 156 | 273 | 557 | 530 | 623 | 555 | -2 | 563 | 1.498 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.775 | 2.012 | 52 | 0 | 38 | 81 | 478 | 1.719 | 2.211 | 2.159 | 1.812 | 1.042 | 1.894 | 3.113 |
| Equity | — | 945 | -251 | -325 | -311 | -155 | 118 | 675 | 1.144 | 1.147 | 1.101 | 349 | 913 | 1.661 |
| Long-term debt | 1.066 | 573 | 0 | 0 | 0 | 0 | 0 | 0 | 51 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.541 | 493 | 303 | 325 | 349 | 236 | 359 | 1.045 | 1.012 | 993 | 707 | 692 | 970 | 1.422 |
| Total debt | 2.607 | 1.067 | 303 | 325 | 349 | 236 | 359 | 1.045 | 1.063 | 993 | 707 | 692 | 970 | 1.422 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KM Management | Management | 2002 | — | — |
SH Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Nohrea Holding ApS | Company | 100.0% | 100.0% | 2018 |
| Individual | 100.0% | 100.0% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| Kim Madsen | Management | 0 companies |
| Sara Helmer Kjølby | Chief Executive Officer | 0 companies |