| Revenue | DKK 433K | +4% |
| EBITDA | DKK 131K | -6% |
| Net profit | DKK 14K | -57% |
| Total assets | DKK 2,5M | +0% |
| Equity | DKK 1M | +1% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | 937 | 1.168 | 1.170 | 1.585 | 1.128 | 1.411 | 986 | 875 | 920 | 619 | 555 | 418 | 433 |
| Staff expenses | -0 | -596 | -386 | -716 | -818 | -981 | -873 | -804 | -612 | -595 | -491 | -413 | -280 | -263 |
| EBITDA | — | 341 | 783 | 454 | 768 | 147 | 539 | 182 | 264 | 325 | 128 | 142 | 138 | 131 |
| Depreciation & amort. | -0 | -0 | -15 | -60 | -60 | -60 | -55 | -9 | -13 | -13 | -25 | -25 | -63 | -43 |
| EBIT | — | 341 | 768 | 394 | 708 | 87 | 484 | 174 | 251 | 312 | 103 | 117 | 75 | 88 |
| Net financials | 0 | -30 | -21 | -25 | -25 | -8 | -21 | -19 | -44 | -35 | -46 | -37 | -16 | -43 |
| Profit before tax | — | 311 | 746 | 368 | 683 | 79 | 463 | 154 | 207 | 277 | 57 | 79 | 59 | 45 |
| Tax | -0 | 89 | 196 | 100 | 171 | 38 | 111 | 66 | 63 | 77 | 30 | 38 | 25 | 31 |
| Net profit | — | 222 | 550 | 268 | 512 | 41 | 352 | 89 | 143 | 200 | 27 | 41 | 34 | 14 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 602 | 938 | 1.674 | 1.750 | 2.326 | 2.034 | 1.651 | 1.383 | 1.659 | 1.945 | 2.063 | 2.298 | 2.527 | 2.533 |
| Equity | 167 | 369 | 899 | 1.137 | 1.449 | 1.290 | 842 | 581 | 724 | 924 | 951 | 992 | 1.026 | 1.040 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 435 | 569 | 754 | 492 | 731 | 719 | 809 | 791 | 926 | 1.014 | 1.108 | 1.305 | 1.493 | 1.490 |
| Total debt | 435 | 569 | 754 | 492 | 731 | 719 | 809 | 791 | 926 | 1.014 | 1.108 | 1.305 | 1.493 | 1.490 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NJ Management | Management | 2011 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2011 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
NIJAC HOLDING ApS | Company | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Niels Jacobsgaard | Management | 0 companies |
| Michael Kjær | Board of Directors | 0 companies |