| Revenue | DKK 682K | +18% |
| EBITDA | DKK 682K | +18% |
| Net profit | DKK 29K | +111% |
| Total assets | DKK 3,3M | +15% |
| Equity | DKK 1,8M | +2% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 840 | 1.119 | 178 | 1.196 | 818 | 263 | 394 | 741 | 896 | 831 | 246 | 577 | 682 |
| Staff expenses | -152 | -162 | -49 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 687 | 922 | 125 | 1.196 | 818 | 263 | 394 | 741 | 896 | 831 | 246 | 577 | 682 |
| Depreciation & amort. | -929 | -742 | -777 | -723 | -421 | -395 | -570 | -752 | -906 | -784 | -746 | -750 | -620 |
| EBIT | -241 | 181 | -652 | 474 | 397 | -132 | -175 | -10 | -11 | 46 | -499 | -174 | 62 |
| Net financials | -168 | -538 | -205 | -149 | -50 | -82 | -165 | -190 | -184 | -157 | -134 | -152 | -26 |
| Profit before tax | -409 | -357 | -856 | 325 | 347 | -214 | -340 | -200 | -194 | -110 | -633 | -326 | 36 |
| Tax | -98 | -8 | -203 | 60 | 75 | -51 | -75 | -44 | -42 | -22 | -138 | -72 | 7 |
| Net profit | -311 | -348 | -653 | 265 | 273 | -163 | -265 | -157 | -152 | -89 | -495 | -254 | 29 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.560 | 4.572 | 3.607 | 2.491 | 3.262 | 5.904 | 6.176 | 7.442 | 6.330 | 4.773 | 3.808 | 2.891 | 3.311 |
| Equity | 1.766 | 1.418 | 764 | 1.029 | 1.302 | 1.139 | 874 | 2.717 | 2.565 | 2.476 | 1.981 | 1.727 | 1.756 |
| Long-term debt | 2.046 | 2.084 | 1.712 | 134 | 274 | 2.285 | 2.445 | 3.147 | 2.214 | 1.215 | 905 | 360 | 521 |
| Short-term debt | 723 | 1.066 | 1.131 | 1.271 | 1.582 | 2.427 | 2.659 | 1.401 | 1.405 | 872 | 699 | 413 | 678 |
| Total debt | 2.769 | 3.149 | 2.843 | 1.405 | 1.855 | 4.712 | 5.103 | 4.547 | 3.619 | 2.087 | 1.604 | 772 | 1.199 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NM Management | Management | 2007 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
VIUFF HOLDING A/S | Company | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Niels Martin Viuff | Management | 0 companies |