| Revenue | DKK 13,1M | +11% |
| EBITDA | DKK -3,2M | -72% |
| Net profit | DKK -50,6M | +87% |
| Total assets | DKK 2B | -4% |
| Equity | DKK 1,9B | -2% |
| Employees | 8 | — |
| Item | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | 5.184 | 6.033 | 5.772 | 6.139 | 6.424 | 6.293 | 9.106 | 7.266 | 8.554 | 9.844 | 11.988 | 11.232 | 11.845 | 13.114 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -1.405 | -1.478 | -5.471 | -4.242 | -4.550 | -3.959 | -4.962 | -6.017 | -4.424 | -2.476 | -4.383 | -4.093 | -5.745 | -7.738 |
| EBITDA | — | — | — | — | — | — | — | — | -740 | 375 | -259 | -2.278 | -1.049 | 39 | -113 | -8.795 | -3.169 | 3.779 | -142 | -4.637 | -1.832 | -3.160 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -3.160 | -19.985 | -7.596 | -904 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | — | — | — | — | — | — | — | — | -3.900 | -19.610 | -7.855 | -3.182 | -1.049 | 39 | -113 | -8.795 | -3.169 | 3.779 | -142 | -4.637 | -1.832 | -3.160 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 62.429 | 62.418 | 281.358 | 112.809 | 97.533 | 127.988 | 154.073 | 211.953 | 87.381 | 993.173 | 58.472 | 11.451 | -354.907 | -35.460 |
| Profit before tax | — | — | — | — | — | — | — | — | 58.529 | 42.808 | 273.503 | 109.627 | 96.484 | 128.027 | 154.732 | 203.158 | 84.212 | 992.338 | 57.523 | 11.452 | -363.444 | -38.620 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 4.029 | 14.248 | 3.146 | 7.029 | 2.769 | 2.417 | 11.409 | 1.652 | -1.085 | 15.053 | 4.941 | 9.831 | 11.673 | 11.951 |
| Net profit | — | — | — | — | — | — | — | — | 54.500 | 28.560 | 270.357 | 102.598 | 93.515 | 125.350 | 143.253 | 201.506 | 85.297 | 977.285 | 52.582 | 1.621 | -375.117 | -50.571 |
| Item | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 756.304 | 848.919 | 807.798 | 945.895 | 908.336 | 1.019.291 | 1.219.410 | 1.593.516 | 1.518.826 | 2.587.424 | 2.579.760 | 2.492.895 | 2.105.332 | 2.019.920 |
| Equity | — | — | — | — | — | — | — | — | 584.278 | 668.269 | 624.606 | 731.506 | 770.158 | 875.693 | 1.008.556 | 1.185.375 | 1.252.676 | 2.234.499 | 2.304.845 | 2.301.467 | 1.924.637 | 1.876.534 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 128.764 | 121.485 | 151.790 | 120.534 | 120.786 | 134.191 | 133.374 | 201.891 | 209.886 | 191.886 | 172.705 | 159.161 | 149.334 | 130.530 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 43.262 | 57.793 | 29.812 | 91.948 | 15.967 | 9.407 | 69.037 | 191.833 | 46.204 | 132.489 | 72.277 | 32.267 | 31.361 | 9.927 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 172.026 | 179.278 | 181.602 | 212.482 | 136.753 | 143.598 | 202.411 | 393.724 | 256.090 | 324.375 | 244.982 | 191.428 | 180.695 | 140.457 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NS Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
PL Management | Management | 2014 | — | — |
| Audit | 2004 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2023 | — | — | |
| Deputy Chairman | 2024 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2013 | — | — | |
BH | Chairman | 2024 | — | — |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2012 | — | — | |
| Chairman | 2005 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Birgit Holding ApS | Company | 25.0% | 10.0% | 2022 |
Hommel Holding ApS | Company | 25.0% | 10.0% | 2022 |
Hommelhoff Holding ApS | Company | 25.0% | 10.0% | 2022 |
CBH HOLDING AARHUS ApS | Company | 10.0% | 66.7% | 2022 |
CBH HOLDING AARHUS ApS | Company | 10.0% | 10.0% | 2014 |
HOMMEL HOLDING AF 27.JUNI 2014 ApS | Company | 25.0% | 10.0% | 2014 |
BIRGIT HOLDING ApS | Company | 25.0% | 10.0% | 2014 |
HOMMELHOFF HOLDING ApS | Company | 25.0% | 10.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Nemanja Stankovic | Chief Executive Officer | 0 companies |
| Per Lilholt | Management | 0 companies |
| Revisionsfirmaet Busch-Sørensen | Audit | 0 companies |
| Claus Harald Hommelhoff | Chairman | 0 companies |
| Andreas Haugstrup Hommelhoff | Deputy Chairman | 0 companies |
| Birgit Hommelhoff | Board of Directors | 0 companies |
| Lars Sylvest | Board of Directors | 0 companies |
| Jesper Jørgensen | Board of Directors | 0 companies |
| Kathrine Hommelhoff | Board of Directors | 0 companies |
| Bo Holse | Chairman | 0 companies |
| Benny Laibach Pedersen | Board of Directors | 0 companies |
| Nicolai Hommelhoff | Board of Directors | 0 companies |
| Steffen Ebdrup | Chairman | 0 companies |