| Revenue | DKK 639K | -9% |
| EBITDA | DKK 141K | -28% |
| Net profit | DKK 77K | -33% |
| Total assets | DKK 1,7M | -6% |
| Equity | DKK 347K | +28% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 413 | 640 | 433 | 516 | 462 | 452 | 433 | 557 | 515 | 720 | 807 | 785 | 703 | 639 |
| Staff expenses | -477 | -472 | -489 | -496 | -492 | -467 | -478 | -475 | -443 | -489 | -534 | -579 | -507 | -499 |
| EBITDA | -63 | 168 | -56 | 21 | -30 | -14 | -45 | 81 | 72 | 230 | 273 | 206 | 196 | 141 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -63 | 168 | -56 | 21 | -30 | -14 | -45 | 81 | 72 | 230 | 273 | 206 | 196 | 141 |
| Net financials | -20 | -13 | -13 | -13 | -13 | -13 | -13 | -14 | -13 | -14 | -18 | -52 | -48 | -41 |
| Profit before tax | -83 | 155 | -64 | 8 | -27 | -16 | -33 | 67 | 59 | 216 | 255 | 154 | 148 | 99 |
| Tax | -21 | 41 | 2 | 2 | 8 | 6 | 12 | 15 | 13 | 48 | 56 | 34 | 33 | 22 |
| Net profit | -62 | 114 | -66 | 6 | -35 | -22 | -45 | 52 | 46 | 168 | 199 | 120 | 115 | 77 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 963 | 1.086 | 1.097 | 1.119 | 1.139 | 1.085 | 1.071 | 1.136 | 1.265 | 1.482 | 1.612 | 1.827 | 1.810 | 1.698 |
| Equity | -382 | -268 | -334 | -328 | -363 | -385 | -430 | -378 | -332 | -164 | 35 | 156 | 270 | 347 |
| Long-term debt | 1.000 | 1.000 | 1.000 | 1.000 | 1.000 | 1.000 | 1.000 | 1.000 | 1.000 | 1.000 | 1.000 | 1.000 | 1.000 | 777 |
| Short-term debt | 345 | 353 | 431 | 447 | 502 | 470 | 501 | 513 | 597 | 646 | 576 | 671 | 539 | 574 |
| Total debt | 1.345 | 1.353 | 1.431 | 1.447 | 1.502 | 1.470 | 1.501 | 1.513 | 1.597 | 1.646 | 1.576 | 1.671 | 1.539 | 1.351 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
GN Management | Management | 2004 | — | — |
TS Management | Management | 2004 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
NODIN HOLDING ApS | Company | 50.0% | 50.0% | 2008 |
TINA SIMONSEN HOLDING ApS | Company | 50.0% | 50.0% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Gert Nodin | Management | 0 companies |
| Tina Simonsen | Management | 0 companies |