| Revenue | DKK 337K | +4% |
| EBITDA | DKK 337K | +4% |
| Net profit | DKK -72K | -40% |
| Total assets | DKK 18,4M | +1% |
| Equity | DKK 5M | -1% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 349 | 271 | — | — | -94 | 462 | 342 | 382 | 341 | 2.898 | 393 | 440 | 323 | 337 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 349 | 271 | 419 | 341 | -94 | 462 | 342 | 382 | 341 | 2.898 | 393 | 440 | 323 | 337 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 349 | 271 | 419 | 341 | -94 | 462 | 342 | 382 | 341 | 2.898 | 393 | 440 | 323 | 337 |
| Net financials | -293 | -326 | 209 | -13 | -369 | -356 | -344 | -333 | -328 | -326 | -332 | -370 | -389 | -429 |
| Profit before tax | 56 | -55 | -872 | 329 | -463 | 106 | -2 | 49 | 13 | 2.571 | 60 | 70 | -66 | -92 |
| Tax | 14 | -123 | -192 | 35 | -103 | 23 | 1 | 10 | 3 | 566 | 13 | 15 | -14 | -20 |
| Net profit | 42 | 68 | -680 | 293 | -360 | 83 | -3 | 39 | 10 | 2.006 | 47 | 55 | -51 | -72 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 10.593 | 9.521 | 15.508 | 16.217 | 16.382 | 15.716 | 15.878 | 15.647 | 15.618 | 18.160 | 18.368 | 18.222 | 18.288 | 18.404 |
| Equity | 2.392 | 993 | 2.998 | 3.291 | 2.932 | 3.014 | 3.011 | 3.050 | 3.061 | 5.066 | 5.113 | 5.168 | 5.117 | 5.045 |
| Long-term debt | 6.595 | 6.582 | 8.325 | 12.700 | 13.280 | 12.521 | 12.656 | 12.393 | 12.345 | 12.313 | 12.463 | 12.276 | 12.307 | 12.613 |
| Short-term debt | 705 | 1.168 | 4.080 | 86 | 119 | 106 | 136 | 119 | 125 | 127 | 125 | 95 | 196 | 98 |
| Total debt | 7.300 | 7.749 | 12.405 | 12.786 | 13.400 | 12.627 | 12.792 | 12.512 | 12.469 | 12.440 | 12.587 | 12.371 | 12.503 | 12.711 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
GS Founder | Founder | 2003 | — | — |
NE Management | Management | 2022 | — | — |
NB Founder | Founder | 2003 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2014 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
NE SOLUTION ApS | Company | 66.7% | 66.7% | 2016 |
Galba ApS | Company | 25.0% | 25.0% | 2016 |
ADMINISTRATIONSSELSKABET AARHUS ApS AF 1.7.1991 | Company | 25.0% | 25.0% | 2014 |
BMKJ HOLDING ApS | Company | 25.0% | 25.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Gitte Sørensen | Founder | 0 companies |
| Niels Elbek | Management | 0 companies |
| Niels Bo Sørensen | Founder | 0 companies |
| Anders Hjortshøj | Chairman | 0 companies |
| John Haugaard Nielsen | Board of Directors | 0 companies |
| Jørgen Jacobsen | Board of Directors | 0 companies |