| Revenue | DKK 741K | +14% |
| EBITDA | DKK 741K | +14% |
| Net profit | DKK 496K | +20% |
| Total assets | DKK 8,3M | +0% |
| Equity | DKK 4,7M | +12% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 464 | 503 | 436 | 608 | 519 | 437 | 693 | 702 | 718 | 629 | 676 | 708 | 652 | 741 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 464 | -669 | 236 | 408 | 719 | 437 | 693 | 702 | 718 | 629 | 676 | 708 | 652 | 741 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 464 | -669 | 236 | 408 | 719 | 437 | 693 | 702 | 718 | 629 | 676 | 708 | 652 | 741 |
| Net financials | -248 | -236 | -222 | -96 | -304 | -182 | -311 | -80 | -256 | -97 | 419 | -164 | -122 | -104 |
| Profit before tax | 216 | -905 | 14 | 312 | 415 | 255 | 382 | 622 | 462 | 531 | 1.095 | 543 | 530 | 637 |
| Tax | 54 | -234 | 306 | 51 | 121 | 55 | -43 | -8 | 103 | 116 | 223 | 130 | 117 | 141 |
| Net profit | 162 | -671 | -292 | 262 | 294 | 201 | 425 | 629 | 359 | 415 | 873 | 414 | 413 | 496 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 9.690 | 8.512 | 8.308 | 8.529 | 8.554 | 8.500 | 8.469 | 8.627 | 8.796 | 8.582 | 8.300 | 8.300 | 8.300 | 8.300 |
| Equity | 799 | 129 | -163 | 99 | 392 | 593 | 1.018 | 1.648 | 2.007 | 2.422 | 3.294 | 3.708 | 4.204 | 4.700 |
| Long-term debt | 8.051 | 8.051 | 7.740 | 7.562 | 7.375 | 6.938 | 6.534 | 6.051 | 5.699 | 5.037 | 2.386 | 2.315 | 2.100 | 2.044 |
| Short-term debt | 606 | 333 | 426 | 512 | 310 | 436 | 428 | 447 | 506 | 423 | 1.696 | 1.257 | 900 | 382 |
| Total debt | 8.657 | 8.384 | 8.166 | 8.074 | 7.684 | 7.375 | 6.962 | 6.498 | 6.205 | 5.459 | 4.082 | 3.573 | 3.000 | 2.427 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NI Management | Management | 2022 | — | — |
SE Management | Management | 2007 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2011 | — | — | |
| Board of Directors | 2012 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2011 | |
I.C.V. A/S | Company | 50.0% | 50.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Niels Ingvard Christensen | Management | 0 companies |
| Svend Erik Pedersen | Management | 0 companies |
| Steen Kærskov | Chairman | 0 companies |
| Lisbeth Secher Hill | Board of Directors | 0 companies |