| Revenue | DKK 5,1M | +15% |
| EBITDA | DKK 2,2M | +130% |
| Net profit | DKK 327K | +117% |
| Total assets | DKK 108,3M | +4% |
| Equity | DKK 101,9M | +2560% |
| Employees | 12 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 432 | 433 | 538 | 73 | 22 | 69 | 274 | -1 | -440 | -983 | 467 | 3.578 | 4.419 | 5.092 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -251 | -1.901 | -3.136 | -3.476 | -2.923 |
| EBITDA | -93 | -41 | 39 | 73 | 22 | 69 | 274 | -1 | -440 | -1.233 | -1.435 | 442 | 943 | 2.169 |
| Depreciation & amort. | -51 | -24 | -24 | -24 | -24 | -8 | -8 | -8 | -113 | -453 | -593 | -896 | -1.082 | -1.128 |
| EBIT | -144 | -65 | 15 | 49 | -2 | 60 | 266 | -9 | -553 | -1.686 | -2.028 | -454 | -139 | 1.041 |
| Net financials | -1 | -0 | -5 | -26 | -23 | -3 | -8 | -6 | -270 | -1.242 | -2.264 | -2.560 | -2.372 | -612 |
| Profit before tax | -145 | -66 | 9 | 22 | -25 | 58 | 258 | -16 | -824 | -2.928 | -4.292 | -3.014 | -2.510 | 428 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -270 | -660 | -955 | -662 | -549 | 102 |
| Net profit | -145 | -66 | -37 | 22 | -25 | 58 | 258 | -16 | -554 | -2.268 | -3.337 | -2.353 | -1.962 | 327 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.238 | 5.188 | 5.170 | 5.126 | 5.126 | 5.113 | 5.189 | 5.279 | 27.715 | 66.464 | 91.705 | 98.119 | 104.258 | 108.325 |
| Equity | -393 | -459 | -496 | -474 | 4.001 | 4.059 | 4.317 | 4.302 | 3.748 | 1.480 | 3.143 | 790 | 3.829 | 101.855 |
| Long-term debt | 56 | 51 | 53 | 48 | 48 | 48 | 41 | 66 | 69 | 146 | 276 | 339 | 715 | 707 |
| Short-term debt | 5.574 | 5.596 | 5.613 | 5.551 | 1.077 | 1.007 | 831 | 912 | 23.898 | 64.428 | 87.782 | 96.061 | 99.249 | 5.461 |
| Total debt | 5.631 | 5.647 | 5.666 | 5.600 | 1.125 | 1.055 | 872 | 978 | 23.967 | 64.574 | 88.059 | 96.399 | 99.964 | 6.168 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NH Management | Management | 2003 | — | — |
KM Chief Executive Officer | Chief Executive Officer | 2002 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Nimich Holding ApS | Company | 100.0% | 100.0% | 2020 |
| Individual | 33.3% | 33.3% | 2010 | |
| Individual | 33.3% | 33.3% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Nicholas Haaning | Management | 0 companies |
| Kim Madsen | Chief Executive Officer | 0 companies |