| Revenue | DKK 0 | — |
| EBITDA | DKK -218K | -10% |
| Net profit | DKK 23,2M | -31% |
| Total assets | DKK 353,8M | +3% |
| Equity | DKK 223,1M | +9% |
| Employees | — | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | 0 | 0 | 1.491 | 2.654 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | — | — | — | — | — | -147 | -116 | -747 | 379 | -135 | -121 | -147 | -146 | -142 | -194 | -199 | -218 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | — | — | — | — | — | -147 | -116 | -747 | 379 | -135 | -121 | -147 | -146 | -142 | -194 | -199 | -218 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 9.000 | 9.670 | 4 | -287 | 646 | -21.741 | 16.306 | 9.782 | 32.837 | 38.257 | 32.221 | 21.972 |
| Profit before tax | — | — | — | — | — | 8.853 | 9.553 | -744 | 93 | 511 | -21.862 | 16.159 | 9.636 | 32.695 | 38.063 | 32.022 | 21.754 |
| Tax | -0 | -0 | -0 | -0 | -0 | -1.968 | -1.776 | -1.680 | -1.654 | -1.724 | -1.842 | -1.821 | -1.712 | -1.939 | -1.891 | -1.704 | -1.410 |
| Net profit | — | — | — | — | — | 10.822 | 11.329 | 936 | 1.747 | 2.235 | -20.020 | 17.980 | 11.348 | 34.634 | 39.954 | 33.726 | 23.164 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 0 | 229.488 | 251.975 | 259.063 | 263.996 | 254.004 | 245.088 | 274.543 | 274.257 | 329.300 | 351.135 | 344.026 | 353.812 |
| Equity | — | — | — | — | — | 53.281 | 72.887 | 81.715 | 88.947 | 77.604 | 62.854 | 83.268 | 78.611 | 127.218 | 177.664 | 203.916 | 223.110 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 173.161 | 152.762 | 160.399 | 170.537 | 172.112 | 179.255 | 187.535 | 195.176 | 201.612 | 153.001 | 123.844 | 100.092 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 3.046 | 26.325 | 16.949 | 4.512 | 4.288 | 2.978 | 3.740 | 470 | 470 | 20.470 | 16.266 | 30.610 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 176.208 | 179.087 | 177.348 | 175.049 | 176.400 | 182.234 | 191.275 | 195.646 | 202.082 | 173.471 | 140.110 | 130.702 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NG Management | Management | 2026 | — | — |
NI Management | Management | 2019 | — | — |
RA Management | Management | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2012 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Nicolas Groth | Management | 0 companies |
| Norbert Igor Engberg | Management | 0 companies |
| Ralph Anderson Miller | Management | 0 companies |
| Petra Baader | Chairman | 0 companies |
| Ralph Anderson Miller | Board of Directors | 0 companies |
| Torsten Krausen | Board of Directors | 0 companies |
| Robert Focke | Board of Directors | 0 companies |
| Daniela Wedemeyer | Board of Directors | 0 companies |