| Revenue | DKK 6,6M | +23% |
| EBITDA | DKK 1,4M | +292% |
| Net profit | DKK 1,2M | +298% |
| Total assets | DKK 4,8M | +14% |
| Equity | DKK 866K | +404% |
| Employees | 17 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -14 | -13 | -10 | -15 | -12 | -17 | 335 | 369 | 348 | 268 | -51 | -24 | 5.409 | 6.633 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -247 | -323 | -421 | -311 | -1 | -0 | -5.006 | -5.188 |
| EBITDA | -14 | 7 | -10 | -15 | -12 | -17 | 88 | 46 | -73 | -43 | -52 | -59 | 368 | 1.445 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -359 | -522 |
| EBIT | -14 | 7 | -10 | -15 | -12 | -17 | 88 | 46 | -73 | -43 | -52 | -59 | 10 | 923 |
| Net financials | -1.109 | 37 | 22 | 22 | 22 | 16 | -0 | 0 | -0 | -73 | -74 | -125 | -370 | 110 |
| Profit before tax | -1.123 | 44 | 11 | 7 | 10 | -1 | 88 | 46 | -73 | -116 | -127 | -185 | -360 | 1.033 |
| Tax | 18 | 10 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -550 | -0 | 220 | -117 |
| Net profit | -1.141 | 34 | 11 | 7 | 10 | -1 | 88 | 46 | -73 | -116 | 423 | -185 | -580 | 1.150 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.759 | 561 | 555 | 564 | 574 | 122 | 254 | 305 | 197 | 1.301 | 2.451 | 2.826 | 4.175 | 4.757 |
| Equity | 500 | 534 | 545 | 552 | 562 | 111 | 199 | 246 | 173 | 57 | 480 | 296 | -285 | 866 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 5.259 | 28 | 10 | 13 | 13 | 11 | 55 | 60 | 24 | 1.244 | 1.970 | 2.530 | 4.460 | 3.892 |
| Total debt | 5.259 | 28 | 10 | 13 | 13 | 11 | 55 | 60 | 24 | 1.244 | 1.970 | 2.530 | 4.460 | 3.892 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MN Chief Executive Officer | Chief Executive Officer | 2008 | — | — |
NC Management | Management | 2016 | — | — |
SV Chief Executive Officer | Chief Executive Officer | 2008 | — | — |
PK Management | Management | 2005 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2005 | — | — | |
| Chairman | 2008 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
NCV INVEST ApS | Company | 100.0% | 100.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Mette Nør Mønsted | Chief Executive Officer | 0 companies |
| Ninna Christine Verland | Management | 0 companies |
| Sten Verland | Chief Executive Officer | 0 companies |
| Per Kjeld Mønsted | Management | 0 companies |
| Erik Bo Lindblad | Board of Directors | 0 companies |
| Louise Martine Vilhelm Verland | Chairman | 0 companies |