| Revenue | DKK 5,7M | +17% |
| EBITDA | DKK 5,7M | +17% |
| Net profit | DKK 545K | +540% |
| Total assets | DKK 89,9M | -2% |
| Equity | DKK 12,5M | +5% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -6 | -6 | -6 | -7 | -6 | 3.466 | 4.024 | 4.802 | 4.765 | 4.450 | 3.808 | 5.243 | 4.844 | 5.658 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -6 | -6 | -6 | -7 | -6 | 3.466 | 4.024 | 4.802 | 4.765 | 4.450 | 3.808 | 5.243 | 4.844 | 5.658 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -898 | -1.187 | -1.850 | -1.862 | -1.861 | -1.885 | -1.911 | -2.036 | -2.264 |
| EBIT | -6 | -6 | -6 | -7 | -6 | 2.568 | 2.837 | 2.952 | 2.903 | 2.589 | 1.923 | 3.332 | 2.808 | 3.394 |
| Net financials | 6 | 6 | 6 | 6 | 6 | -1.410 | -1.820 | -1.768 | -1.553 | -1.367 | -1.269 | -1.855 | -3.059 | -2.846 |
| Profit before tax | 0 | 0 | 0 | -1 | 0 | 1.158 | 1.017 | 1.184 | 1.350 | 1.222 | 654 | 1.477 | -251 | 548 |
| Tax | -0 | 0 | 0 | -0 | 0 | 212 | 176 | 196 | 223 | 186 | 56 | 252 | -127 | 3 |
| Net profit | 0 | 0 | 0 | -1 | 0 | 946 | 841 | 988 | 1.127 | 1.036 | 598 | 1.225 | -124 | 545 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 160 | 161 | 161 | 160 | 160 | 65.960 | 81.082 | 81.918 | 79.362 | 78.787 | 79.589 | 78.301 | 91.315 | 89.883 |
| Equity | 154 | 154 | 155 | 154 | 154 | 3.487 | 5.110 | 5.638 | 6.909 | 9.160 | 11.251 | 12.468 | 11.887 | 12.508 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 37.134 | 35.283 | 40.852 | 37.462 | 33.866 | 30.275 | 26.807 | 23.483 | 19.863 |
| Short-term debt | 6 | 6 | 6 | 6 | 6 | 23.581 | 39.192 | 34.338 | 34.311 | 35.490 | 38.063 | 39.026 | 55.945 | 57.512 |
| Total debt | 6 | 6 | 6 | 6 | 6 | 60.715 | 74.475 | 75.190 | 71.773 | 69.356 | 68.338 | 65.833 | 79.428 | 77.375 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NE Management | Management | 2002 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MACARTNEY FINANCE ApS | Company | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Niels Erik Hedeager | Management | 0 companies |