| Revenue | DKK 1,6M | +20% |
| EBITDA | DKK 1,6M | +20% |
| Net profit | DKK -5,3M | -645% |
| Total assets | DKK 57,4M | +1% |
| Equity | DKK 43,4M | -10% |
| Employees | — | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 726 | 936 | 1.089 | 836 | 756 | 1.091 | 1.114 | 1.091 | 952 | 987 | 910 | 1.317 | 1.580 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 726 | 936 | 1.089 | 836 | 756 | 1.207 | 1.114 | 7.175 | 952 | 987 | 910 | 1.317 | 1.580 |
| Depreciation & amort. | -0 | -71 | -78 | -90 | -43 | 58 | -1 | -9 | -129 | -289 | -289 | -295 | -280 |
| EBIT | 726 | 865 | 1.011 | 746 | 713 | 1.149 | 1.113 | 7.166 | 823 | 699 | 621 | 1.022 | 1.300 |
| Net financials | -175 | -160 | -133 | -112 | -106 | -94 | -75 | 8.207 | 9.240 | 7.023 | 5.103 | 196 | -6.331 |
| Profit before tax | 551 | 705 | 877 | 633 | 606 | 1.055 | 1.038 | 15.373 | 10.063 | 7.722 | 5.724 | 1.218 | -5.031 |
| Tax | 139 | 174 | 201 | 140 | 134 | 232 | 229 | 1.561 | 162 | 140 | 129 | 239 | 304 |
| Net profit | 412 | 531 | 676 | 494 | 472 | 823 | 809 | 13.812 | 9.901 | 7.582 | 5.596 | 979 | -5.335 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.695 | 7.810 | 8.347 | 8.381 | 8.645 | 8.559 | 10.540 | 39.626 | 45.216 | 50.682 | 55.551 | 56.890 | 57.433 |
| Equity | 912 | 1.443 | 2.119 | 2.613 | 3.085 | 3.908 | 4.717 | 34.310 | 39.824 | 45.425 | 47.316 | 48.440 | 43.413 |
| Long-term debt | 5.075 | 4.773 | 4.474 | 4.093 | 3.772 | 3.455 | 3.138 | 2.816 | 2.566 | 2.299 | 2.044 | 1.774 | 1.504 |
| Short-term debt | 1.702 | 1.560 | 1.702 | 1.614 | 1.714 | 1.077 | 2.532 | 975 | 1.272 | 1.373 | 4.724 | 5.199 | 6.277 |
| Total debt | 6.777 | 6.333 | 6.176 | 5.707 | 5.486 | 4.532 | 5.670 | 3.791 | 3.838 | 3.672 | 6.768 | 6.973 | 7.780 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NJ Chief Executive Officer | Chief Executive Officer | 2012 | — | — |
HK Management | Management | 2024 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2012 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
INSIGHT HOLDING ApS | Company | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Nis Juhl Lorenzen | Chief Executive Officer | 0 companies |
| Hans Kurt Kjær Hansen | Management | 0 companies |
| Mina Lorenzen | Chairman | 0 companies |
| Birgit Lundsteen | Board of Directors | 0 companies |
| Peter Jølck | Board of Directors | 0 companies |