| Revenue | DKK 239K | +0% |
| EBITDA | DKK 174K | +14% |
| Net profit | DKK 149K | +26% |
| Total assets | DKK 382K | +24% |
| Equity | DKK 209K | +17% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 665 | 4.711 | 2.151 | 1.496 | 1.311 | 733 | 774 | 590 | 74 | 166 | 175 | 146 | 238 | 239 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -57 | -3 | -61 | -24 |
| EBITDA | -25 | 37 | 2 | -0 | 1 | 0 | 3 | -1 | -15 | 97 | 76 | 117 | 152 | 174 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -25 | 37 | 2 | -0 | 1 | 0 | 3 | -1 | -15 | 97 | 76 | 117 | 152 | 174 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8 | 24 | 0 | 18 |
| Profit before tax | -25 | 37 | 2 | -0 | 1 | 0 | 3 | -1 | -15 | 97 | 84 | 141 | 152 | 191 |
| Tax | -0 | 11 | 2 | 1 | 5 | -2 | 4 | 3 | -0 | 19 | 17 | 33 | 34 | 43 |
| Net profit | -25 | 25 | -0 | -1 | -3 | 2 | -1 | -3 | -15 | 78 | 67 | 108 | 118 | 149 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 225 | 834 | 230 | 307 | 225 | 143 | 158 | 79 | 44 | 225 | 166 | 215 | 308 | 382 |
| Equity | 95 | 120 | 120 | 119 | 116 | 58 | 57 | 53 | 39 | 117 | 134 | 168 | 178 | 209 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 130 | 714 | 110 | 188 | 109 | 86 | 101 | 26 | 5 | 108 | 32 | 47 | 130 | 173 |
| Total debt | 130 | 714 | 110 | 188 | 109 | 86 | 101 | 26 | 5 | 108 | 32 | 47 | 130 | 173 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AG Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
PK Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
IM Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
PE Chief Executive Officer | Chief Executive Officer | 2011 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
NEMAPAIA ApS | Company | 100.0% | 100.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Anthony Gordon Woolrych | Chief Executive Officer | 0 companies |
| Peter Kjelst Sørensen | Chief Executive Officer | 0 companies |
| Ian Michael Woolrych | Chief Executive Officer | 0 companies |
| Poul Erik Mølgaard Rasmussen | Chief Executive Officer | 0 companies |
| Marianne Luplau Woolrych | Board of Directors | 0 companies |