| Revenue | DKK 1,5M | +43% |
| EBITDA | DKK 1,5M | +43% |
| Net profit | DKK 626K | +301% |
| Total assets | DKK 19,4M | +1% |
| Equity | DKK 7,3M | +9% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.634 | 2.106 | 2.104 | 2.090 | 2.086 | 2.090 | 2.078 | 2.072 | 2.040 | 1.554 | 1.510 | 1.513 | 1.063 | 1.519 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 1.634 | 2.106 | 2.104 | 2.090 | 2.086 | 2.090 | 2.078 | 2.072 | 2.040 | 1.554 | 1.510 | 1.513 | 1.063 | 1.519 |
| Depreciation & amort. | -388 | -388 | -388 | -388 | -388 | -389 | -394 | -395 | -403 | -403 | -403 | -403 | -408 | -407 |
| EBIT | 1.245 | 1.717 | 1.716 | 1.702 | 1.698 | 1.701 | 1.684 | 1.678 | 1.637 | 1.151 | 1.107 | 1.110 | 655 | 1.111 |
| Net financials | -1.096 | -777 | -587 | -558 | -199 | -223 | -537 | 122 | -6.125 | -158 | -215 | -458 | -455 | -308 |
| Profit before tax | 149 | 934 | 1.081 | 1.144 | 1.499 | 1.478 | 1.143 | 1.658 | -4.615 | 993 | 891 | 652 | 200 | 803 |
| Tax | 37 | 74 | 227 | 257 | 329 | 325 | 251 | 365 | 351 | 218 | 196 | 143 | 44 | 177 |
| Net profit | 112 | 860 | 855 | 886 | 1.169 | 1.153 | 891 | 1.293 | -4.965 | 775 | 695 | 508 | 156 | 626 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 22.847 | 23.654 | 23.532 | 21.931 | 21.292 | 21.048 | 25.108 | 25.535 | 20.099 | 19.805 | 19.883 | 19.775 | 19.147 | 19.351 |
| Equity | 420 | 4.280 | 5.135 | 6.021 | 7.191 | 8.343 | 9.234 | 9.527 | 4.562 | 5.337 | 6.032 | 6.540 | 6.697 | 7.323 |
| Long-term debt | 18.449 | 16.352 | 14.840 | 10.572 | 9.435 | 8.366 | 12.748 | 12.640 | 11.948 | 11.202 | 10.694 | 10.081 | 9.383 | 8.887 |
| Short-term debt | 2.731 | 1.700 | 2.010 | 3.728 | 2.989 | 2.593 | 1.338 | 1.511 | 1.662 | 1.271 | 1.094 | 1.022 | 869 | 874 |
| Total debt | 21.180 | 18.052 | 16.850 | 14.299 | 12.424 | 10.959 | 14.086 | 14.150 | 13.611 | 12.474 | 11.788 | 11.103 | 10.252 | 9.762 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NK Management | Management | 2009 | — | — |
HE Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2022 | — | — | |
| Chairman | 2015 | — | — | |
| Chairman | 2009 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FROST HOLDING EJENDOMME ApS | Company | 100.0% | 100.0% | 2022 |
NKL HOLDING ApS | Company | 33.3% | 33.3% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Niels Kristian Lund | Management | 0 companies |
| Hans Erik Frost | Chief Executive Officer | 0 companies |
| Winnie Merete Johansen | Chairman | 0 companies |
| Paul Bjerring | Chairman | 0 companies |
| Michael Bach Jensen | Chairman | 0 companies |
| Lone Juul Bisgaard | Board of Directors | 0 companies |
| Lene Hjort Lund | Board of Directors | 0 companies |
| Hans Alsted | Board of Directors | 0 companies |