| Revenue | DKK -191K | — |
| EBITDA | DKK -191K | +8% |
| Net profit | DKK -6,3M | -436% |
| Total assets | DKK 102,1M | -8% |
| Equity | DKK 64,8M | -12% |
| Employees | — | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | -6 | -14 | -20 | -14 | -40 | 317 | -99 | -115 | -103 | 0 | 0 | -191 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | — | — | — | — | — | -6 | -14 | -20 | -14 | -40 | 317 | -99 | -115 | -103 | -154 | -208 | -191 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | — | — | — | — | — | -6 | -14 | -20 | -14 | -40 | 317 | -99 | -115 | -103 | -154 | -208 | -191 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 3.110 | 5.157 | 5.082 | 11.655 | 10.452 | 7 | 2.540 | 9.115 | 18.300 | 2.758 | 1.736 | -6.317 |
| Profit before tax | — | — | — | — | — | 3.104 | 5.143 | 5.062 | 11.641 | 10.412 | 324 | 2.441 | 9.000 | 18.196 | 2.604 | 1.528 | -6.508 |
| Tax | -0 | -0 | -0 | -0 | -0 | 175 | 1.016 | -311 | -63 | 938 | 680 | 708 | -89 | 644 | -261 | -359 | -175 |
| Net profit | — | — | — | — | — | 2.928 | 4.127 | 5.373 | 11.704 | 9.474 | -357 | 1.733 | 9.090 | 17.552 | 2.865 | 1.888 | -6.333 |
| 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 | 37.400 | 44.741 | 49.795 | 63.547 | 74.520 | 78.630 | 79.386 | 86.654 | 109.415 | 112.032 | 110.628 | 102.091 |
| Equity | — | — | — | — | — | 25.283 | 28.791 | 33.122 | 44.677 | 46.763 | 45.144 | 47.107 | 54.749 | 74.141 | 75.053 | 73.281 | 64.830 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 12.116 | 15.951 | 16.673 | 18.420 | 21.007 | 25.761 | 23.743 | 22.511 | 25.076 | 25.997 | 25.299 | 23.609 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 12.116 | 15.951 | 16.673 | 18.420 | 21.007 | 25.761 | 23.743 | 22.511 | 25.076 | 25.997 | 25.299 | 23.609 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NE Management | Management | 2014 | — | — |
IL Founder | Founder | 2007 | — | — |
NH Management | Management | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2007 | |
| Individual | 25.0% | 25.0% | 2018 | |
| Individual | 10.0% | 10.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Niels Erik Jørgensen | Management | 0 companies |
| Inge Lis Nielsen | Founder | 0 companies |
| Niels Henrik Olsen | Management | 0 companies |
| Morten Hvidtfeldt | Chairman | 0 companies |