| Revenue | DKK 4,1M | +58% |
| EBITDA | DKK 982K | -23% |
| Net profit | DKK 602K | -36% |
| Total assets | DKK 6,9M | +111% |
| Equity | DKK 1,6M | +59% |
| Employees | 15 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 169 | 135 | 869 | 1.224 | 1.165 | 884 | 1.245 | 1.020 | 2.595 | 4.100 |
| Staff expenses | -533 | -596 | -571 | -662 | -793 | -906 | -941 | -982 | -1.317 | -3.118 |
| EBITDA | -364 | -461 | 298 | 562 | 372 | -22 | 304 | 39 | 1.278 | 982 |
| Depreciation & amort. | -14 | -16 | -21 | -22 | -22 | -34 | -35 | -35 | -25 | -32 |
| EBIT | -378 | -477 | 278 | 541 | 350 | -56 | 269 | 3 | 1.253 | 950 |
| Net financials | -21 | -51 | -40 | -13 | -7 | -33 | -74 | -45 | -53 | -175 |
| Profit before tax | -399 | -528 | 237 | 527 | 343 | -90 | 194 | -42 | 1.200 | 775 |
| Tax | -100 | -129 | 55 | 116 | 75 | -20 | 46 | -8 | 266 | 174 |
| Net profit | -299 | -398 | 182 | 411 | 268 | -70 | 149 | -34 | 934 | 602 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 370 | 292 | 486 | 383 | 529 | 971 | 1.398 | 1.460 | 3.265 | 6.873 |
| Equity | -219 | -618 | -435 | -24 | 43 | -27 | 122 | 88 | 1.022 | 1.624 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 207 | 569 | 2.953 |
| Short-term debt | 590 | 909 | 916 | 402 | 456 | 995 | 1.276 | 1.165 | 1.673 | 2.296 |
| Total debt | 590 | 909 | 916 | 402 | 456 | 995 | 1.276 | 1.372 | 2.243 | 5.249 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NØ Management | Management | 2018 | — | — |
KO Management | Management | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2022 | — | — | |
| Chairman | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Obir ApS | Company | 20.0% | 20.0% | 2022 |
ANKERHUS HOLDING ApS | Company | 100.0% | 100.0% | 2013 |
NH HOLDING RANDERS ApS | Company | 66.7% | 66.7% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Nicolai Øksenholt Michaelsen | Management | 0 companies |
| Knud-Aage Olesen | Management | 0 companies |
| Heine Kjær | Board of Directors | 0 companies |
| Knud Birk Sørensen | Chairman | 0 companies |