| Revenue | DKK 3,2M | +9% |
| EBITDA | DKK -486K | -318% |
| Net profit | DKK -473K | -1258% |
| Total assets | DKK 1,3M | -30% |
| Equity | DKK 367K | -56% |
| Employees | 2 | — |
| Item | 2012 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.103 | 618 | 2.303 | 2.397 | 1.934 | 1.916 | 2.261 | 2.297 | 2.962 | 3.117 | 2.979 | 3.132 | 2.970 | 3.234 |
| Staff expenses | -2.640 | -514 | -1.925 | -2.207 | -1.624 | -1.624 | -1.863 | -2.105 | -2.663 | -2.905 | -2.738 | -2.911 | -2.744 | -3.676 |
| EBITDA | 463 | 104 | 368 | 108 | 310 | 144 | 398 | 192 | 244 | 213 | 242 | 219 | 223 | -486 |
| Depreciation & amort. | -332 | -18 | -312 | -0 | -90 | -97 | -150 | -166 | -192 | -173 | -216 | -191 | -155 | -114 |
| EBIT | 131 | 86 | 56 | 108 | 220 | 46 | 248 | 25 | 52 | 40 | 26 | 28 | 68 | -600 |
| Net financials | -115 | -12 | -37 | 2 | 0 | -3 | -8 | -7 | -8 | -13 | -20 | -16 | -13 | -6 |
| Profit before tax | 15 | 74 | 19 | 110 | 220 | 43 | 241 | 18 | 44 | 27 | 6 | 13 | 55 | -606 |
| Tax | 8 | 19 | 10 | 31 | 46 | 11 | 54 | 6 | 9 | 6 | 1 | 3 | 14 | -133 |
| Net profit | 7 | 55 | 9 | 79 | 174 | 32 | 187 | 12 | 35 | 21 | 5 | 10 | 41 | -473 |
| Item | 2012 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.127 | 2.297 | 1.247 | 1.264 | 1.206 | 1.476 | 1.841 | 1.693 | 1.838 | 2.393 | 1.586 | 1.654 | 1.836 | 1.285 |
| Equity | 181 | 236 | 245 | 324 | 498 | 530 | 717 | 729 | 764 | 785 | 790 | 799 | 840 | 367 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100 | 234 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.872 | 1.968 | 964 | 914 | 599 | 807 | 991 | 850 | 860 | 1.268 | 707 | 798 | 943 | 903 |
| Total debt | 1.872 | 1.968 | 964 | 940 | 707 | 807 | 991 | 850 | 960 | 1.502 | 707 | 798 | 943 | 903 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NK Management | Management | 2007 | — | — |
OB Management | Management | 2010 | — | — |
LN Management | Management | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2007 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
OLE BILLUM-JENSEN HOLDING ApS | Company | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Nils Knudsen | Management | 0 companies |
| Ole Billum Jensen | Management | 0 companies |
| Lars Nielsen | Management | 0 companies |
| Jens Erik Steenfeldt Laursen | Board of Directors | 0 companies |