| Revenue | DKK 695K | -19% |
| EBITDA | DKK -955K | -285% |
| Net profit | DKK -1,8M | -356% |
| Total assets | DKK 16,3M | -30% |
| Equity | DKK -734K | -170% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.849 | 527 | 712 | 493 | 700 | 295 | 318 | 244 | 538 | 626 | 752 | 857 | 695 |
| Staff expenses | -337 | -118 | -150 | -125 | -130 | -129 | -131 | -152 | -249 | -310 | -346 | -342 | -342 |
| EBITDA | 1.512 | 409 | 562 | 368 | 570 | 166 | 187 | 92 | 289 | 316 | 406 | 515 | -955 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -69 | -69 | -61 | -61 | -61 | -61 | -61 | -61 | -41 |
| EBIT | 1.512 | 409 | 562 | 368 | 501 | 96 | 126 | 31 | 228 | 254 | 345 | 454 | -996 |
| Net financials | 744 | -404 | -388 | -309 | -323 | -319 | -321 | -322 | -272 | -235 | -325 | -938 | -908 |
| Profit before tax | 2.256 | 5 | 174 | 60 | 178 | -222 | -195 | -291 | -44 | 20 | 20 | -484 | -1.904 |
| Tax | 577 | 1 | 43 | 14 | 55 | -36 | -27 | -51 | 6 | 19 | 19 | -93 | -122 |
| Net profit | 1.679 | 4 | 131 | 46 | 123 | -187 | -168 | -240 | -50 | 1 | 1 | -391 | -1.782 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 23.874 | 24.199 | 24.265 | 24.405 | 24.486 | 24.325 | 23.866 | 23.829 | 23.559 | 23.509 | 23.418 | 23.458 | 16.320 |
| Equity | 1.777 | 1.781 | 1.913 | 1.958 | 2.081 | 1.894 | 1.726 | 1.486 | 1.436 | 1.437 | 1.439 | 1.048 | -734 |
| Long-term debt | 4.342 | 10.411 | 0 | 0 | 9.426 | 9.013 | 8.689 | 8.304 | 8.244 | 7.835 | 7.527 | 7.167 | 3.160 |
| Short-term debt | 17.755 | 12.006 | 22.352 | 22.447 | 12.978 | 13.418 | 13.451 | 14.040 | 13.879 | 14.236 | 14.452 | 15.243 | 13.894 |
| Total debt | 22.097 | 22.417 | 22.352 | 22.447 | 22.405 | 22.431 | 22.140 | 22.343 | 22.122 | 22.071 | 21.979 | 22.411 | 17.054 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NN Management | Management | 2007 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
PACOW I A/S | Company | 50.0% | 50.0% | 2011 |
| Individual | 50.0% | 50.0% | 2007 | |
N.G. HOLDING ApS | Company | 33.3% | 33.3% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Niels Nolsøe | Management | 0 companies |
| Martin Grünbaum | Board of Directors | 0 companies |
| Merete Vedsted Noer | Board of Directors | 0 companies |