| Revenue | DKK -9K | -73% |
| EBITDA | DKK -9K | +73% |
| Net profit | DKK 436K | -87% |
| Total assets | DKK 9,1M | -3% |
| Equity | DKK 8,1M | -5% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | -26 | -4 | -4 | -5 | -5 | -5 | -8 | -10 | -32 | -9 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 208 | 629 | 839 | 347 | -26 | -4 | -4 | -5 | -5 | -5 | -8 | -10 | -32 | -9 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 208 | 629 | 839 | 347 | -26 | -4 | -4 | -5 | -5 | -5 | -8 | -10 | -32 | -9 |
| Net financials | 141 | 556 | 771 | 288 | 2.355 | 1.193 | 2.385 | 1.305 | 1.558 | 1.246 | 4.044 | 4.580 | 3.375 | 443 |
| Profit before tax | 136 | 552 | 767 | 283 | 2.329 | 1.188 | 2.380 | 1.300 | 1.553 | 1.241 | 4.036 | 4.570 | 3.344 | 435 |
| Tax | -0 | -37 | -19 | -17 | -20 | -3 | 6 | 6 | 7 | 11 | 25 | 9 | -7 | -2 |
| Net profit | 136 | 589 | 786 | 299 | 2.349 | 1.192 | 2.374 | 1.294 | 1.546 | 1.230 | 4.011 | 4.561 | 3.351 | 436 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.213 | 2.884 | 3.489 | 3.684 | 5.966 | 5.501 | 7.818 | 9.112 | 10.654 | 10.893 | 13.448 | 10.453 | 9.447 | 9.135 |
| Equity | 216 | 806 | 1.591 | 1.891 | 4.240 | 5.431 | 7.806 | 9.100 | 10.646 | 10.876 | 12.627 | 9.438 | 8.538 | 8.125 |
| Long-term debt | 875 | 775 | 673 | 575 | 475 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.122 | 1.303 | 1.224 | 1.218 | 1.252 | 69 | 12 | 12 | 8 | 17 | 821 | 1.016 | 909 | 1.010 |
| Total debt | 1.997 | 2.078 | 1.897 | 1.793 | 1.727 | 69 | 12 | 12 | 8 | 17 | 821 | 1.016 | 909 | 1.010 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NO Management | Management | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2012 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2012 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
T Raunsbæk Holding ApS | Company | 25.0% | 25.0% | 2020 |
H.E. INVEST, AALBORG ApS | Company | 25.0% | 25.0% | 2012 |
NOA HOLDING ApS | Company | 25.0% | 25.0% | 2019 |
CB Raunsbæk Holding ApS | Company | 15.0% | 15.0% | 2024 |
RAUNSBÆK HOLDING ApS | Company | 50.0% | 50.0% | 2019 |
| Individual | 10.0% | 10.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Niels Otto Andersen | Management | 0 companies |
| Carsten Bezaleel Raunsbæk | Chairman | 0 companies |
| Martin Harrig | Board of Directors | 0 companies |
| Thomas Raunsbæk | Board of Directors | 0 companies |