| Revenue | DKK 4,7M | -3% |
| EBITDA | DKK 666K | +993% |
| Net profit | DKK 471K | +605% |
| Total assets | DKK 3,4M | +7% |
| Equity | DKK 185K | +164% |
| Employees | 6 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.667 | 2.918 | 1.890 | 1.757 | 2.258 | 3.062 | 2.835 | -1.584 | 2.874 | 4.853 | 4.871 | 4.718 |
| Staff expenses | -1.075 | -1.624 | -1.148 | -1.535 | -1.683 | -1.643 | -2.381 | -2.058 | -2.002 | -3.922 | -4.810 | -4.052 |
| EBITDA | 591 | 1.294 | 743 | 221 | 576 | 1.420 | 454 | -3.642 | 872 | 662 | 61 | 666 |
| Depreciation & amort. | -0 | -5 | -8 | -8 | -16 | -88 | -149 | -154 | -67 | -8 | -0 | -0 |
| EBIT | 591 | 1.289 | 735 | 213 | 560 | 1.332 | 305 | -3.796 | 805 | 654 | 61 | 666 |
| Net financials | 45 | -12 | -12 | 6 | -10 | -49 | -10 | -68 | -21 | -41 | -69 | -52 |
| Profit before tax | 636 | 1.277 | 723 | 219 | 550 | 1.283 | 295 | -3.864 | 784 | 613 | -8 | 614 |
| Tax | 166 | 311 | 175 | 52 | 124 | 295 | 65 | -834 | 243 | 205 | 85 | 143 |
| Net profit | 470 | 965 | 548 | 167 | 425 | 988 | 230 | -3.030 | 541 | 408 | -93 | 471 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.201 | 6.832 | 4.900 | 2.877 | 3.687 | 7.505 | 11.853 | 5.972 | 7.592 | 5.656 | 3.213 | 3.429 |
| Equity | 150 | 1.115 | 192 | 359 | 784 | 1.773 | 2.003 | -1.142 | -601 | -193 | -286 | 185 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 225 | 270 | 346 | 276 | 242 | 242 | 0 |
| Short-term debt | 2.051 | 5.493 | 4.709 | 2.518 | 2.902 | 5.500 | 9.580 | 6.769 | 7.917 | 5.607 | 3.257 | 3.244 |
| Total debt | 2.051 | 5.493 | 4.709 | 2.518 | 2.902 | 5.725 | 9.850 | 7.114 | 8.193 | 5.849 | 3.499 | 3.244 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NI Management | Management | 2013 | — | — |
JB Management | Management | 2025 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Knuth Holding ApS | Company | 100.0% | 100.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Nanna Ingemann Dalsgaard | Management | 0 companies |
| Jacob Brøllund Knuth | Management | 0 companies |