| Revenue | DKK 18,3M | +18% |
| EBITDA | DKK 491K | +5882% |
| Net profit | DKK 20K | +106% |
| Total assets | DKK 61,8M | -7% |
| Equity | DKK 58,6M | +0% |
| Employees | 27 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.232 | 1.247 | 1.063 | 1.038 | 1.108 | 1.033 | 1.080 | 1.068 | 12.088 | 12.000 | 13.674 | 15.473 | 18.295 |
| Staff expenses | -82 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -11.759 | -11.063 | -12.833 | -15.465 | -17.804 |
| EBITDA | 1.149 | 1.247 | 1.063 | 1.038 | 1.108 | 1.033 | 1.080 | 1.068 | 329 | 937 | 842 | 8 | 491 |
| Depreciation & amort. | -722 | -722 | -715 | -577 | -555 | -570 | -578 | -582 | -643 | -642 | -686 | -656 | -659 |
| EBIT | 428 | 525 | 348 | 461 | 553 | 463 | 502 | 486 | -314 | 295 | 156 | -648 | -168 |
| Net financials | -1.755 | -21 | -93 | -641 | -77 | 48 | -84 | -79 | -96 | -88 | -15 | 268 | 201 |
| Profit before tax | -1.328 | 504 | 255 | -180 | 476 | 510 | 418 | 406 | -410 | 208 | 140 | -380 | 33 |
| Tax | 116 | 108 | 55 | 88 | 109 | 86 | 97 | 91 | -433 | 53 | 39 | -77 | 13 |
| Net profit | -1.444 | 396 | 200 | -268 | 367 | 424 | 321 | 315 | 23 | 155 | 101 | -303 | 20 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 62.554 | 62.842 | 62.821 | 62.217 | 62.648 | 62.605 | 62.593 | 62.790 | 67.968 | 63.630 | 64.157 | 66.261 | 61.846 |
| Equity | 56.884 | 57.281 | 57.481 | 57.212 | 57.580 | 58.004 | 58.325 | 58.640 | 58.663 | 58.818 | 58.919 | 58.616 | 58.636 |
| Long-term debt | 4.911 | 4.617 | 4.318 | 3.981 | 3.659 | 3.336 | 3.012 | 2.689 | 2.364 | 0 | 0 | 0 | 0 |
| Short-term debt | 752 | 830 | 853 | 767 | 1.044 | 813 | 707 | 822 | 6.734 | 4.232 | 4.940 | 7.075 | 2.975 |
| Total debt | 5.664 | 5.447 | 5.171 | 4.748 | 4.703 | 4.149 | 3.719 | 3.510 | 9.098 | 4.232 | 4.940 | 7.075 | 2.975 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ML Management | Management | 2020 | — | — |
AD Management | Management | 2019 | — | — |
NS Chief Executive Officer | Chief Executive Officer | 2012 | — | — |
SC Management | Management | 2006 | — | — |
ML Management | Management | 2007 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2014 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2010 | — | — | |
| Chairman | 2014 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2015 | — | — |
No shareholder data available.
| Person | Role here | Other companies |
|---|---|---|
| Maiken Lykke Lolck | Management | 0 companies |
| Anders Dahlstrup | Management | 0 companies |
| Nanna Seidelin | Chief Executive Officer | 0 companies |
| Søren Christian Sørensen | Management | 0 companies |
| Mai Louise Agerskov Andersen | Management | 0 companies |
| Kim Dongsgaard | Board of Directors | 0 companies |
| Nils Overgaard Andersen | Board of Directors | 0 companies |
| Ove Kloch | Board of Directors | 0 companies |
| Palle Damborg Andersen | Board of Directors | 0 companies |
| Finn Borchsenius | Board of Directors | 0 companies |
| Poul Toft Frederiksen | Board of Directors | 0 companies |
| Mette Fjord Sørensen | Board of Directors | 0 companies |
| Poul Vesterbæk | Board of Directors | 0 companies |
| Charlotte Kjærgaard | Board of Directors | 0 companies |
| Carsten Bjerg | Board of Directors | 0 companies |
| Christina Juul Mikkelsen | Board of Directors | 0 companies |
| Mette Bisp Jensen | Board of Directors | 0 companies |
| Kristine Wiberg Plougsgaard | Board of Directors | 0 companies |
| Kim Nøhr Skibsted | Board of Directors | 0 companies |
| Malena Møller Mortensen | Board of Directors | 0 companies |
| Niels Herman Møller Jensen | Board of Directors | 0 companies |
| Simon Olling Rebsdorf | Board of Directors | 0 companies |
| Mikkel Præstholm Haarder | Board of Directors | 0 companies |
| Rasmus Dahl | Board of Directors | 0 companies |
| Liva Rønn-Petersen | Board of Directors | 0 companies |
| Christian Bak Hartvig | Board of Directors | 0 companies |
| Christian Toft Ramsbøl | Board of Directors | 0 companies |
| Erik Mejneche Schmidt | Board of Directors | 0 companies |
| Louise Møller Haase | Board of Directors | 0 companies |
| Tom Vindbæk Madsen | Board of Directors | 0 companies |
| Nina Arnfeldt Hygum | Board of Directors | 0 companies |
| Harald Elmo Mikkelsen | Chairman | 0 companies |
| Karsten Enggaard | Board of Directors | 0 companies |
| Søren Pape Poulsen | Board of Directors | 0 companies |
| Thomas Knudsen | Chairman | 0 companies |
| Mads Kristian Eriksen Storm | Board of Directors | 0 companies |
| Annette Rye Larsen | Board of Directors | 0 companies |
| Lars Bentzon Goldschmidt | Board of Directors | 0 companies |
| Lars Ravn Nielsen | Board of Directors | 0 companies |