| Revenue | DKK -82K | -73% |
| EBITDA | DKK -82K | +90% |
| Net profit | DKK -449K | +41% |
| Total assets | DKK 2,4M | -18% |
| Equity | DKK -108K | -132% |
| Employees | — | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 68 | -117 | 96 | 165 | -43 | -531 | -94 | -305 | -82 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 68 | 343 | 739 | 2.029 | -794 | -1.752 | -916 | -791 | -82 |
| Depreciation & amort. | -131 | 230 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -63 | 113 | 739 | 2.029 | -794 | -1.752 | -916 | -791 | -82 |
| Net financials | -83 | -101 | -239 | -178 | -178 | -190 | -159 | -65 | -480 |
| Profit before tax | -146 | 11 | 500 | 1.851 | -972 | -1.942 | -1.075 | -855 | -562 |
| Tax | -35 | 2 | 110 | 408 | -213 | -449 | -261 | -91 | -113 |
| Net profit | -111 | 10 | 389 | 1.443 | -759 | -1.493 | -814 | -765 | -449 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.918 | 8.928 | 16.933 | 17.343 | 16.327 | 10.472 | 3.902 | 2.882 | 2.377 |
| Equity | 1.189 | 1.199 | 1.729 | 3.172 | 2.413 | 920 | 106 | 341 | -108 |
| Long-term debt | 3.158 | 2.646 | 8.493 | 8.104 | 6.633 | 5.113 | 1.201 | 1.198 | 1.200 |
| Short-term debt | 570 | 5.075 | 6.553 | 5.494 | 6.851 | 4.264 | 2.596 | 1.343 | 1.285 |
| Total debt | 3.728 | 7.721 | 15.046 | 13.597 | 13.484 | 9.377 | 3.796 | 2.541 | 2.485 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AR Management | Management | 2014 | — | — |
NK Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2016 | — | — | |
| Board of Directors | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
NEWCO HOLDING KOLDING A/S | Company | 100.0% | 100.0% | 2015 |
Estate Partners A/S | Company | 100.0% | 100.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Anne Reinert Skovbakke | Management | 0 companies |
| Nina Kjærgaard Reinert | Chief Executive Officer | 0 companies |
| Joen-Magnus Reinert | Chairman | 0 companies |
| Jette Kjærgaard | Board of Directors | 0 companies |