| Revenue | DKK -23K | -18% |
| EBITDA | DKK -23K | +18% |
| Net profit | DKK 6,2M | +124% |
| Total assets | DKK 17,1M | -10% |
| Equity | DKK 13,1M | -13% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.845 | 1.677 | 2.345 | 378 | -73 | -37 | -17 | -19 | -12 | -231 | -211 | -232 | -28 | -23 |
| Staff expenses | -1.385 | -964 | -1.004 | -5 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -2.113 | -1.957 | -1.317 | -104 | -73 | -37 | -17 | -19 | -12 | -231 | -211 | -232 | -28 | -23 |
| Depreciation & amort. | -386 | -50 | -198 | -321 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -2.499 | -2.007 | -1.514 | -425 | -73 | -37 | -17 | -19 | -12 | -231 | -211 | -232 | -28 | -23 |
| Net financials | -355 | -442 | -707 | 29 | 87 | -293 | -28 | 10 | 1.408 | 1.863 | 3.239 | 4.701 | 2.638 | 5.971 |
| Profit before tax | -2.854 | -2.450 | -2.221 | -397 | 14 | -330 | -45 | -9 | 1.396 | 1.632 | 3.028 | 4.469 | 2.610 | 5.948 |
| Tax | -91 | -477 | -62 | -65 | -64 | -16 | -90 | -61 | -101 | -212 | -0 | -674 | -177 | -291 |
| Net profit | -2.763 | -1.973 | -2.159 | -331 | 78 | -314 | 45 | 52 | 1.497 | 1.844 | 3.028 | 5.143 | 2.787 | 6.239 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.042 | 3.955 | 2.198 | 2.234 | 2.565 | 4.112 | 4.014 | 4.517 | 7.231 | 9.787 | 13.184 | 15.751 | 19.025 | 17.140 |
| Equity | -5.014 | -3.832 | -5.991 | -6.322 | -6.245 | -5.036 | -4.991 | -4.939 | -2.699 | -855 | 13.173 | 15.386 | 15.162 | 13.144 |
| Long-term debt | 1.586 | 4.710 | 7.878 | 8.272 | 8.685 | 9.120 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 5.469 | 3.077 | 311 | 284 | 124 | 28 | 9.005 | 9.456 | 9.930 | 10.642 | 11 | 365 | 3.863 | 3.996 |
| Total debt | 7.055 | 7.787 | 8.189 | 8.556 | 8.809 | 9.148 | 9.005 | 9.456 | 9.930 | 10.642 | 11 | 365 | 3.863 | 3.996 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NF Management | Management | 2025 | — | — |
BJ Management | Management | 2011 | — | — |
MD Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
OM Management | Management | 2012 | — | — |
RN Chief Executive Officer | Chief Executive Officer | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2011 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 2013 | — | — | |
| Chairman | 2025 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2012 | — | — | |
| Chairman | 2012 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Insero Horsens | Company | 100.0% | 100.0% | 2024 |
HOLDINGSELSKABET NØRGAARD ApS | Company | 33.3% | 33.3% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Nikolaj Fuglsang Korfitsen | Management | 0 companies |
| Bjørn Jarl Elwart Bagge | Management | 0 companies |
| Morten Dahl Iversen | Chief Executive Officer | 0 companies |
| Orla Møller Petersen | Management | 0 companies |
| Rasmus Nørgaard Andersen | Chief Executive Officer | 0 companies |
| Torben Tindbæk Haase | Chairman | 0 companies |
| Christian Damgaard Lunde | Board of Directors | 0 companies |
| Martin Romvig | Board of Directors | 0 companies |
| Kim Søgård Bering Kristensen | Chairman | 0 companies |
| Mikael Boye Enig | Board of Directors | 0 companies |
| Erik Borum | Chairman | 0 companies |
| Jakob Blok Grabow | Board of Directors | 0 companies |
| Jens Mastrup | Board of Directors | 0 companies |
| Søren Munk | Board of Directors | 0 companies |
| Mogens Vig Pedersen | Board of Directors | 0 companies |
| Anders Drejer | Chairman | 0 companies |