| Revenue | DKK 7,9M | -1% |
| EBITDA | DKK 1,5M | -5% |
| Net profit | DKK 862K | +11% |
| Total assets | DKK 13,6M | +11% |
| Equity | DKK 7,7M | +2% |
| Employees | 13 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.904 | 4.548 | 6.288 | 8.080 | 6.658 | 7.195 | 6.299 | 7.120 | 9.346 | 10.416 | 8.540 | 7.683 | 7.953 | 7.911 |
| Staff expenses | -2.501 | -2.906 | -3.237 | -3.415 | -3.666 | -4.137 | -4.146 | -4.500 | -6.157 | -6.776 | -6.785 | -6.241 | -6.328 | -6.127 |
| EBITDA | 1.404 | 1.641 | 3.050 | 7.356 | 2.992 | 3.058 | 2.153 | 2.621 | 3.189 | 3.640 | 1.755 | 1.442 | 1.626 | 1.541 |
| Depreciation & amort. | -513 | -670 | -887 | 1.345 | -521 | -569 | -435 | -424 | -717 | -755 | -710 | -463 | -392 | -243 |
| EBIT | 891 | 972 | 2.163 | 6.011 | 2.471 | 2.489 | 1.718 | 2.197 | 2.472 | 2.885 | 1.045 | 979 | 1.234 | 1.298 |
| Net financials | -201 | -391 | -497 | -120 | -162 | -271 | -529 | -471 | -218 | -228 | -179 | -202 | -234 | -182 |
| Profit before tax | 690 | 580 | 1.666 | 5.890 | 2.309 | 2.217 | 1.189 | 1.726 | 2.254 | 2.657 | 867 | 777 | 1.000 | 1.116 |
| Tax | 175 | 147 | 476 | 1.379 | 536 | 541 | 378 | 461 | 507 | 596 | 204 | 179 | 227 | 254 |
| Net profit | 515 | 434 | 1.190 | 4.511 | 1.773 | 1.677 | 811 | 1.265 | 1.746 | 2.061 | 663 | 598 | 773 | 862 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 11.228 | 15.117 | 15.406 | 17.044 | 12.299 | 12.296 | 11.585 | 15.049 | 16.797 | 15.588 | 14.156 | 13.525 | 12.288 | 13.634 |
| Equity | 5.091 | 5.325 | 6.315 | 10.327 | 6.621 | 6.698 | 6.509 | 6.774 | 7.520 | 8.382 | 7.244 | 7.243 | 7.516 | 7.678 |
| Long-term debt | 562 | 408 | 378 | 62 | 1.000 | 191 | 192 | 148 | 497 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 5.405 | 9.186 | 8.479 | 6.139 | 4.221 | 5.221 | 4.725 | 7.855 | 8.534 | 7.029 | 6.767 | 6.127 | 4.595 | 5.861 |
| Total debt | 5.966 | 9.594 | 8.857 | 6.200 | 5.221 | 5.221 | 4.725 | 8.003 | 9.031 | 7.029 | 6.767 | 6.127 | 4.595 | 5.861 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
RN Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
PS Management | Management | 2010 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2010 | — | — | |
| Chairman | 2010 | — | — | |
| Board of Directors | 2026 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MALMQUIST INVEST ApS | Company | 50.0% | 50.0% | 2016 |
DUP_NIS INVEST ApS | Company | 50.0% | 50.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Rasmus Nissen | Chief Executive Officer | 0 companies |
| Per Skov Johansen | Management | 0 companies |
| Dorte Klausen | Board of Directors | 0 companies |
| Martin Steen Malmquist Andersen | Board of Directors | 0 companies |
| Jørgen Meyer | Chairman | 0 companies |
| Christian Birk Boisen | Board of Directors | 0 companies |