| Revenue | DKK 366K | +26% |
| EBITDA | DKK 222K | +33% |
| Net profit | DKK 58K | -3% |
| Total assets | DKK 4,1M | +19% |
| Equity | DKK 721K | +9% |
| Employees | — | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 49 | 223 | 288 | 223 | 167 | 185 | 437 | 291 | 291 | 366 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 49 | 223 | 288 | 223 | 167 | 185 | 437 | 183 | 166 | 222 |
| Depreciation & amort. | 5 | -23 | -31 | -31 | -32 | -33 | -27 | -0 | -3 | -0 |
| EBIT | 44 | 200 | 257 | 192 | 135 | 152 | 410 | 183 | 164 | 222 |
| Net financials | -39 | -140 | -173 | -190 | -135 | -79 | -86 | -43 | -119 | -141 |
| Profit before tax | 5 | 61 | 84 | 2 | -0 | 73 | 323 | 140 | 45 | 81 |
| Tax | 2 | 13 | 20 | 2 | 3 | 36 | 65 | -3 | -15 | 22 |
| Net profit | 3 | 47 | 64 | 0 | -3 | 37 | 259 | 144 | 60 | 58 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.974 | 3.665 | 3.634 | 3.639 | 3.566 | 3.530 | 2.699 | 2.722 | 3.463 | 4.130 |
| Equity | 53 | 100 | 164 | 165 | 161 | 198 | 457 | 603 | 663 | 721 |
| Long-term debt | 1.668 | 3.220 | 3.095 | 3.071 | 2.357 | 2.220 | 1.359 | 1.364 | 2.359 | 2.888 |
| Short-term debt | 251 | 339 | 373 | 403 | 1.048 | 1.094 | 872 | 755 | 436 | 521 |
| Total debt | 1.919 | 3.559 | 3.468 | 3.474 | 3.405 | 3.314 | 2.231 | 2.120 | 2.796 | 3.409 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NJ Management | Management | 2015 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Shadow Holding Invest ApS | Company | 50.0% | 50.0% | 2016 |
| Individual | 50.0% | 50.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Niels Jørgen Jensen | Management | 0 companies |