| Revenue | DKK 3,5M | +60% |
| EBITDA | DKK 1,1M | +58% |
| Net profit | DKK 624K | +207% |
| Total assets | DKK 35,3M | -6% |
| Equity | DKK 31,3M | +2% |
| Employees | 4 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 3.734 | 4.103 | 4.131 | 2.176 | 3.478 |
| Staff expenses | -1.225 | -1.018 | -1.180 | -1.477 | -1.541 |
| EBITDA | 578 | 1.512 | 1.270 | 699 | 1.103 |
| Depreciation & amort. | -9 | -5 | -0 | -0 | -0 |
| EBIT | 570 | 1.507 | 1.270 | 699 | 1.103 |
| Net financials | -539 | -494 | -435 | -437 | -303 |
| Profit before tax | 31 | 1.013 | 835 | 261 | 800 |
| Tax | 8 | 223 | 184 | 58 | 176 |
| Net profit | 23 | 789 | 650 | 203 | 624 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 40.920 | 40.038 | 38.542 | 37.534 | 35.311 |
| Equity | 29.018 | 29.807 | 30.457 | 30.660 | 31.264 |
| Long-term debt | 4.233 | 3.040 | 1.800 | 1.100 | 0 |
| Short-term debt | 7.670 | 7.191 | 6.285 | 5.774 | 4.047 |
| Total debt | 11.902 | 10.231 | 8.085 | 6.874 | 4.047 |
| Name | Role | Member since |
|---|---|---|
| Former (1) | ||
NI Management | Management | 1981 – 1988 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 1981 | |
| Board of Directors | 2018 | |
| Former (3) | ||
| Board of Directors | 2007 – 2008 | |
| Board of Directors | 2008 – 2025 | |
| Board of Directors | 1981 – 2006 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100% | 100% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Niels Ingvardt Johansen | Management | 0 companies |
| Svend Erik Boy Johansen | Board of Directors | 0 companies |
| Morten Westergaard | Board of Directors | 0 companies |
| Bent Obling Madsen | Board of Directors | 0 companies |
| Ditte Johansen | Board of Directors | 0 companies |
| Dora Nørgaard Johansen | Board of Directors | 0 companies |