| Revenue | DKK 2,1M | +9% |
| EBITDA | DKK 2,1M | +9% |
| Net profit | DKK -514K | -149% |
| Total assets | DKK 25,3M | -7% |
| Equity | DKK 1,9M | -21% |
| Employees | — | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 340 | 701 | 691 | 695 | 1.274 | 1.399 | 1.514 | 1.842 | 1.903 | 2.073 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 340 | 701 | 691 | 695 | 1.274 | 1.399 | 1.514 | 1.842 | 1.903 | 2.073 |
| Depreciation & amort. | -185 | -370 | -370 | -370 | -678 | -679 | -713 | -814 | -926 | -1.025 |
| EBIT | 155 | 330 | 321 | 325 | 597 | 720 | 801 | 1.028 | 977 | 1.049 |
| Net financials | -125 | -238 | -226 | -260 | -373 | -268 | -446 | -579 | 498 | -1.572 |
| Profit before tax | 30 | 92 | 95 | 65 | 224 | 451 | 355 | 449 | 1.474 | -523 |
| Tax | 7 | 34 | 21 | 14 | 49 | 99 | 107 | 123 | 422 | -9 |
| Net profit | 23 | 59 | 74 | 51 | 175 | 352 | 248 | 326 | 1.052 | -514 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 11.262 | 10.849 | 10.542 | 13.426 | 17.110 | 16.489 | 19.732 | 20.200 | 27.105 | 25.285 |
| Equity | 103 | 162 | 236 | 287 | 461 | 813 | 1.062 | 1.388 | 2.440 | 1.926 |
| Long-term debt | 10.458 | 9.928 | 9.389 | 8.849 | 11.712 | 11.224 | 10.562 | 13.145 | 14.258 | 18.109 |
| Short-term debt | 674 | 719 | 876 | 4.147 | 4.742 | 4.266 | 7.819 | 5.430 | 10.214 | 5.067 |
| Total debt | 11.132 | 10.646 | 10.265 | 12.996 | 16.453 | 15.490 | 18.381 | 18.575 | 24.472 | 23.176 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JH Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
N.O.C. HOLDING ApS | Company | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Jesper Hartvigsen | Chief Executive Officer | 0 companies |