| Revenue | DKK 782K | +27% |
| EBITDA | DKK 1,1M | +129% |
| Net profit | DKK -322K | +92% |
| Total assets | DKK 38,7M | +6% |
| Equity | DKK -221K | -318% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.761 | 505 | 3.919 | 4.747 | -3.647 | 4.546 | 1.325 | 963 | 1.073 | 386 | 800 | 614 | 782 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 3.761 | 505 | 3.919 | 4.747 | -3.647 | 4.546 | 5.804 | 5.300 | 4.754 | -6.942 | -1.217 | -3.811 | 1.107 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 3.761 | 505 | 3.919 | 4.747 | -3.647 | 4.546 | 5.804 | 5.300 | 4.754 | -6.942 | -1.217 | -3.811 | 1.107 |
| Net financials | 59 | -465 | -478 | -413 | -898 | -1.315 | -1.310 | -1.309 | -1.313 | -1.279 | -925 | -1.449 | -1.520 |
| Profit before tax | 3.819 | 40 | 3.441 | 4.334 | -4.545 | 3.231 | 4.494 | 3.991 | 3.441 | -8.221 | -2.143 | -5.260 | -413 |
| Tax | 975 | -118 | 753 | 951 | -969 | 751 | 993 | 878 | 722 | -1.809 | -471 | -1.157 | -91 |
| Net profit | 2.844 | 159 | 2.688 | 3.383 | -3.576 | 2.480 | 3.501 | 3.113 | 2.719 | -6.412 | -1.671 | -4.103 | -322 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 25.339 | 25.547 | 29.130 | 33.787 | 29.368 | 34.080 | 39.782 | 45.366 | 50.243 | 43.456 | 41.646 | 36.568 | 38.678 |
| Equity | 3.076 | 3.235 | 5.923 | 9.306 | 4.728 | 7.208 | 10.708 | 13.821 | 16.541 | 5.875 | 4.204 | 101 | -221 |
| Long-term debt | 0 | 0 | 0 | 0 | 21.086 | 22.957 | 24.257 | 26.298 | 27.638 | 32.913 | 32.500 | 32.294 | 32.321 |
| Short-term debt | 21.221 | 21.369 | 21.469 | 21.752 | 1.684 | 1.177 | 1.022 | 347 | 264 | 479 | 1.012 | 1.400 | 3.448 |
| Total debt | 21.221 | 21.369 | 21.469 | 21.752 | 22.770 | 24.133 | 25.279 | 26.646 | 27.902 | 33.392 | 33.511 | 33.693 | 35.770 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KB Management | Management | 2011 | — | — |
JT Chief Executive Officer | Chief Executive Officer | 2011 | — | — |
PG Management | Management | 2025 | — | — |
MS Management | Management | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2016 | — | — | |
| Chairman | 2016 | — | — | |
| Chairman | 2025 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2016 | — | — | |
| Chairman | 2011 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2011 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
NIPSEA COMPLEX ApS | Company | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Kim Borch | Management | 0 companies |
| Justin Trent Wood | Chief Executive Officer | 0 companies |
| Peter Gill | Management | 0 companies |
| Morten Sennecker Schultz | Management | 0 companies |
| Axel Tobias Vieth | Board of Directors | 0 companies |
| Camilla Wermelin | Board of Directors | 0 companies |
| Torsten Bjerregaard | Chairman | 0 companies |
| Hasse Lyngsie Wulff | Chairman | 0 companies |
| Mikael Juhana Hjorth | Board of Directors | 0 companies |
| Mika Markus Matikainen | Board of Directors | 0 companies |
| Rohin Raja Shah | Chairman | 0 companies |
| Juha Salokoski | Board of Directors | 0 companies |
| Timothy William Hinks | Board of Directors | 0 companies |
| Richard A B Wood | Board of Directors | 0 companies |