| Revenue | DKK 576K | +47% |
| EBITDA | DKK 348K | -11% |
| Net profit | DKK 42K | -45% |
| Total assets | DKK 7,4M | -6% |
| Equity | DKK 676K | +7% |
| Employees | 1 | — |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Revenue | 455 | 430 | 395 | 354 | 361 | 392 | 576 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 455 | 430 | 395 | 354 | 361 | 392 | 348 |
| Depreciation & amort. | -93 | 105 | -105 | -109 | -109 | -107 | -114 |
| EBIT | 363 | 324 | 290 | 245 | 252 | 285 | 234 |
| Net financials | -112 | -117 | -167 | -142 | -147 | -158 | -148 |
| Profit before tax | 251 | 207 | 123 | 102 | 105 | 127 | 86 |
| Tax | 76 | 69 | 42 | 46 | 47 | 51 | 44 |
| Net profit | 175 | 138 | 81 | 56 | 58 | 76 | 42 |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Total assets | 6.612 | 8.000 | 7.867 | 7.819 | 7.930 | 7.818 | 7.384 |
| Equity | 225 | 364 | 445 | 501 | 559 | 635 | 676 |
| Long-term debt | 5.879 | 6.594 | 7.039 | 6.810 | 6.490 | 6.358 | 5.735 |
| Short-term debt | 508 | 991 | 333 | 457 | 830 | 774 | 973 |
| Total debt | 6.387 | 7.585 | 7.371 | 7.267 | 7.320 | 7.132 | 6.708 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ND Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2018 | — | — | |
| Chairman | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
NW Holding, Holsted ApS | Company | 66.7% | 66.7% | 2018 |
BRIAN THAYSEN HOLDING ApS | Company | 20.0% | 20.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Nicolas Dam Webèr | Chief Executive Officer | 0 companies |
| Kaj Erling Simonsen | Board of Directors | 0 companies |
| Brian Thaysen | Chairman | 0 companies |