| Revenue | DKK -317K | +152% |
| EBITDA | DKK -317K | -152% |
| Net profit | DKK 3,7M | +356% |
| Total assets | DKK 39M | +43% |
| Equity | DKK 31,8M | +18% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -84 | -80 | 56 | 98 | 174 | -30 | -118 | -291 | 8.827 | 17.221 | -143 | -126 | -317 |
| Staff expenses | -642 | -632 | -628 | -619 | -619 | -619 | -619 | -703 | -426 | -0 | -0 | -0 | -0 |
| EBITDA | -726 | -712 | -572 | -521 | -444 | -649 | -737 | -993 | 8.400 | 17.221 | -143 | -126 | -317 |
| Depreciation & amort. | -117 | -117 | -117 | -117 | -120 | -122 | -122 | -119 | -118 | -0 | -0 | -0 | -0 |
| EBIT | -843 | -829 | -689 | -638 | -565 | -770 | -859 | -1.113 | 8.283 | 17.221 | -143 | -126 | -317 |
| Net financials | 3.231 | 2.193 | 2.387 | 701 | 1.328 | 2.808 | 8.714 | 6.884 | -148 | 618 | 1.117 | 1.154 | 3.978 |
| Profit before tax | 2.388 | 1.364 | 1.698 | 64 | 763 | 2.038 | 7.855 | 5.771 | 8.135 | 17.839 | 974 | 1.028 | 3.661 |
| Tax | 593 | 338 | 370 | 203 | 194 | 398 | -516 | 680 | 1.775 | 3.446 | 214 | 226 | 8 |
| Net profit | 1.795 | 1.027 | 1.328 | -139 | 569 | 1.640 | 8.371 | 5.091 | 6.359 | 14.393 | 760 | 802 | 3.653 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 47.399 | 46.440 | 46.397 | 43.736 | 44.192 | 38.125 | 39.714 | 18.826 | 12.498 | 29.081 | 26.394 | 27.208 | 39.004 |
| Equity | 43.978 | 43.604 | 43.602 | 41.617 | 42.186 | 23.190 | 31.562 | 4.628 | 10.987 | 25.380 | 26.140 | 26.942 | 31.782 |
| Long-term debt | 2.402 | 2.192 | 2.041 | 1.827 | 1.583 | 1.635 | 1.563 | 1.491 | 1.363 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.020 | 644 | 754 | 293 | 423 | 13.300 | 6.589 | 12.708 | 148 | 3.701 | 254 | 266 | 7.222 |
| Total debt | 3.421 | 2.836 | 2.795 | 2.119 | 2.005 | 14.935 | 8.152 | 14.199 | 1.511 | 3.701 | 254 | 266 | 7.222 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NI Management | Management | 1973 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1973 | — | — | |
| Board of Directors | 1973 | — | — | |
| Board of Directors | 1973 | — | — | |
| Board of Directors | 1997 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2024 | |
Kjeld Schouboe Invest ApS | Company | 100.0% | 100.0% | 2019 |
Schouboe Midlertidigt Holding ApS | Company | 100.0% | 100.0% | 2019 |
SCHOUBOE EJENDOMME A/S | Company | 50.0% | 66.7% | 2007 |
| Individual | 50.0% | 50.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Nick Ingolf Themsen | Management | 0 companies |
| Børge Pedersen | Board of Directors | 0 companies |
| Jesper Andreasen | Board of Directors | 0 companies |
| Ebbe Suenson | Board of Directors | 0 companies |
| Jørgen Søtofte | Board of Directors | 0 companies |