| Revenue | DKK 4M | +28% |
| EBITDA | DKK 1,2M | +60% |
| Net profit | DKK 759K | +81% |
| Total assets | DKK 6,9M | +19% |
| Equity | DKK 4,2M | +12% |
| Employees | 5 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 403 | 1.074 | 1.464 | 1.601 | 1.672 | 1.905 | 1.817 | 2.336 | 3.599 | 2.435 | 2.977 | 3.157 | 4.046 |
| Staff expenses | -178 | -646 | -977 | -1.242 | -1.359 | -1.531 | -1.547 | -1.837 | -2.269 | -2.018 | -2.271 | -2.405 | -2.843 |
| EBITDA | 224 | 428 | 487 | 359 | 313 | 392 | 270 | 499 | 1.330 | 417 | 706 | 752 | 1.203 |
| Depreciation & amort. | -0 | -22 | -31 | -31 | -31 | 9 | -89 | -175 | -175 | -175 | -8 | -142 | -141 |
| EBIT | 224 | 406 | 456 | 328 | 282 | 383 | 181 | 324 | 1.155 | 243 | 698 | 609 | 1.063 |
| Net financials | -15 | -33 | -42 | -44 | -43 | -38 | -65 | -49 | -43 | -44 | -67 | -63 | -81 |
| Profit before tax | 209 | 373 | 414 | 284 | 239 | 345 | 116 | 275 | 1.112 | 199 | 631 | 546 | 982 |
| Tax | 56 | 95 | 107 | 73 | 57 | 80 | 29 | 64 | 257 | 50 | 146 | 127 | 222 |
| Net profit | 152 | 268 | 307 | 211 | 183 | 265 | 86 | 211 | 855 | 149 | 485 | 420 | 759 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.156 | 1.518 | 1.898 | 2.193 | 2.453 | 2.842 | 3.441 | 3.850 | 4.770 | 4.766 | 6.000 | 5.819 | 6.903 |
| Equity | 312 | 581 | 887 | 1.098 | 1.281 | 1.546 | 1.632 | 1.844 | 2.699 | 2.848 | 3.333 | 3.753 | 4.212 |
| Long-term debt | 0 | 182 | 217 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 246 | 357 |
| Short-term debt | 844 | 752 | 790 | 1.093 | 1.167 | 1.275 | 1.767 | 1.972 | 2.051 | 1.918 | 2.631 | 1.787 | 2.305 |
| Total debt | 844 | 933 | 1.008 | 1.093 | 1.167 | 1.275 | 1.767 | 1.972 | 2.051 | 1.918 | 2.631 | 2.033 | 2.662 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NO Management | Management | 2011 | — | — |
JI Management | Management | 2011 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
JI INVEST ApS | Company | 50.0% | 50.0% | 2011 |
NOMO INVEST ApS | Company | 50.0% | 50.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Niels Oliver Marcher Olsen | Management | 0 companies |
| Jess Iversen | Management | 0 companies |