| Revenue | DKK 1,4M | — |
| EBITDA | DKK 1,4M | -6% |
| Net profit | DKK 873K | -3% |
| Total assets | DKK 12M | +0% |
| Equity | DKK 5,3M | +20% |
| Employees | — | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 1.339 | 1.354 | 1.378 | 1.399 | 1.394 | 1.460 | — | 1.395 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 1.339 | 1.354 | 1.378 | 1.399 | 1.394 | 1.460 | 1.490 | 1.395 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 1.339 | 1.354 | 1.378 | 1.399 | 1.394 | 1.460 | 1.490 | 1.395 |
| Net financials | -512 | -456 | -320 | -291 | 907 | -371 | -338 | -275 |
| Profit before tax | 828 | 898 | 1.058 | 1.108 | 2.301 | 1.089 | 1.152 | 1.120 |
| Tax | 203 | 183 | 233 | 244 | 510 | 255 | 255 | 247 |
| Net profit | 625 | 715 | 824 | 864 | 1.791 | 834 | 897 | 873 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 15.346 | 15.533 | 15.464 | 15.343 | 15.343 | 15.343 | 12.000 | 12.029 |
| Equity | 1.125 | 1.839 | 2.663 | 3.527 | 5.318 | 6.151 | 4.440 | 5.313 |
| Long-term debt | 13.379 | 12.601 | 11.593 | 10.581 | 6.300 | 6.300 | 6.542 | 5.467 |
| Short-term debt | 720 | 848 | 841 | 746 | 3.114 | 2.158 | 897 | 1.005 |
| Total debt | 14.099 | 13.449 | 12.434 | 11.327 | 9.414 | 8.458 | 7.439 | 6.472 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NI Management | Management | 2018 | — | — |
KS Management | Management | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2018 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 2026 | — | — | |
| Board of Directors | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
I.C.V. A/S | Company | 66.7% | 66.7% | 2025 |
EJENDOMSSELSKABET AF 1. MAJ 2002 ApS | Company | 33.3% | 33.3% | 2018 |
INVESTERINGSSELSKABET AF 20.11.1990 ApS | Company | 33.3% | 33.3% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Niels Ingvard Christensen | Management | 0 companies |
| Karsten Skovbjerg Larsen | Management | 0 companies |
| Jørn Brandt | Board of Directors | 0 companies |
| Dorte Skovbjerg Meldgaard | Board of Directors | 0 companies |
| Brian Meldgaard | Chairman | 0 companies |
| Majbritt Sommer Christensen | Board of Directors | 0 companies |
| Frede Christensen | Board of Directors | 0 companies |