| Revenue | DKK 1,4M | -12% |
| EBITDA | DKK 2,1M | +7% |
| Net profit | DKK 1,2M | +18% |
| Total assets | DKK 40,1M | +2% |
| Equity | DKK 13,7M | +10% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.731 | 3.186 | 3.280 | 3.152 | 3.350 | 2.001 | 2.064 | 2.206 | 1.915 | 2.451 | 1.501 | 1.550 | 1.362 |
| Staff expenses | -91 | -129 | -140 | -1 | -0 | -0 | -59 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 2.964 | 2.015 | 2.128 | 2.922 | 4.960 | 2.771 | 2.552 | 2.206 | 1.216 | 7.850 | -3.469 | 1.921 | 2.060 |
| Depreciation & amort. | 58 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 2.906 | 2.015 | 2.128 | 2.922 | 4.960 | 2.771 | 2.552 | 2.206 | 1.216 | 7.850 | -3.469 | 1.921 | 2.060 |
| Net financials | -980 | -662 | -636 | -937 | -966 | -842 | -515 | -609 | -489 | -249 | -277 | -666 | -885 |
| Profit before tax | 1.926 | 1.353 | 1.492 | 1.984 | 3.994 | 1.929 | 2.037 | 1.596 | 726 | 7.601 | -3.746 | 1.255 | 1.174 |
| Tax | 481 | 167 | 328 | 440 | 879 | 409 | 412 | 352 | 160 | 1.648 | -824 | 247 | -14 |
| Net profit | 1.445 | 1.186 | 1.164 | 1.544 | 3.116 | 1.519 | 1.625 | 1.245 | 567 | 5.953 | -2.922 | 1.007 | 1.188 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 39.121 | 39.279 | 40.344 | 39.822 | 42.277 | 42.191 | 41.621 | 40.396 | 37.985 | 43.063 | 37.231 | 39.179 | 40.063 |
| Equity | 3.298 | 4.484 | 5.648 | 7.193 | 10.308 | 11.828 | 13.052 | 12.297 | 10.864 | 14.817 | 11.495 | 12.502 | 13.690 |
| Long-term debt | 33.295 | 31.738 | 31.969 | 28.650 | 26.712 | 24.552 | 23.243 | 23.335 | 22.342 | 21.413 | 20.658 | 18.879 | 18.094 |
| Short-term debt | 1.437 | 1.798 | 1.140 | 2.174 | 2.654 | 3.050 | 2.676 | 1.932 | 1.936 | 2.727 | 1.900 | 4.636 | 5.095 |
| Total debt | 34.732 | 33.536 | 33.109 | 30.824 | 29.366 | 27.601 | 25.919 | 25.267 | 24.278 | 24.140 | 22.558 | 23.515 | 23.189 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NM Management | Management | 2010 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
NIMA A/S | Company | 50.0% | 50.0% | 2009 |
| Individual | 33.3% | 33.3% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Niels Martin Viuff | Management | 0 companies |