| Revenue | DKK 23,6M | +47% |
| EBITDA | DKK 13,7M | +57% |
| Net profit | DKK 10M | +61% |
| Total assets | DKK 20,4M | +30% |
| Equity | DKK 11M | +53% |
| Employees | 24 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 3.941 | 8.706 | 9.147 | 16.000 | 23.577 |
| Staff expenses | -3.784 | -5.591 | -6.145 | -7.245 | -9.832 |
| EBITDA | 157 | 3.115 | 3.002 | 8.755 | 13.745 |
| Depreciation & amort. | -442 | -461 | -513 | -606 | -862 |
| EBIT | -286 | 2.654 | 2.489 | 8.149 | 12.883 |
| Net financials | -150 | -254 | -204 | -243 | -130 |
| Profit before tax | -435 | 2.400 | 2.284 | 7.906 | 12.753 |
| Tax | -98 | 519 | 503 | 1.743 | 2.802 |
| Net profit | -337 | 1.881 | 1.782 | 6.163 | 9.951 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 5.394 | 7.177 | 12.031 | 15.741 | 20.393 |
| Equity | 511 | 2.392 | 2.768 | 7.163 | 10.951 |
| Long-term debt | 639 | 420 | 228 | 31 | 0 |
| Short-term debt | 4.244 | 4.206 | 8.901 | 8.361 | 9.326 |
| Total debt | 4.883 | 4.626 | 9.129 | 8.393 | 9.326 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
NI Management | Management | 2005 |
| Former (1) | ||
EL Management | Management | 2005 – 2015 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 50–66.65% | 2025 | |
| Company | 20–24.99% | 20–24.99% | 2025 | |
| Company | 20–24.99% | 20–24.99% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Niels Ivan Kjælder | Management | 0 companies |
| Erik Lind Jørgensen | Management | 0 companies |