| Revenue | DKK 633K | -12% |
| EBITDA | DKK -670K | -223% |
| Net profit | DKK -685K | -329% |
| Total assets | DKK 14,6M | -8% |
| Equity | DKK 2,1M | -24% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 456 | 353 | 434 | 460 | 707 | 540 | 632 | 325 | 563 | 1.061 | 790 | 662 | 720 | 633 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 456 | 353 | 434 | 188 | 2.733 | 540 | 632 | 325 | 2.313 | 1.061 | 1.040 | 587 | 545 | -670 |
| Depreciation & amort. | 155 | 155 | 155 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 301 | 198 | 279 | 188 | 2.733 | 540 | 632 | 325 | 2.313 | 1.061 | 1.040 | 587 | 545 | -670 |
| Net financials | -82 | -28 | 15 | -5 | -6 | -117 | -113 | -79 | -65 | -39 | -118 | -159 | -161 | -209 |
| Profit before tax | 219 | 171 | 294 | 183 | 2.727 | 423 | 519 | 246 | 2.248 | 1.022 | 922 | 428 | 384 | -878 |
| Tax | 55 | -163 | 76 | 47 | 600 | 93 | 114 | 54 | 500 | 224 | 203 | 94 | 84 | -193 |
| Net profit | 164 | 334 | 218 | 136 | 2.127 | 330 | 405 | 192 | 1.748 | 797 | 719 | 334 | 299 | -685 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 15.335 | 15.253 | 15.221 | 15.933 | 14.223 | 14.503 | 14.594 | 14.774 | 15.787 | 17.764 | 16.104 | 16.032 | 15.903 | 14.606 |
| Equity | 6.168 | 6.171 | 6.190 | 7.459 | 5.799 | 6.128 | 6.533 | 6.725 | 8.473 | 3.270 | 2.190 | 2.524 | 2.823 | 2.138 |
| Long-term debt | 6.515 | 6.238 | 5.949 | 5.918 | 7.534 | 5.039 | 4.710 | 4.382 | 4.026 | 10.873 | 10.286 | 9.855 | 9.449 | 9.031 |
| Short-term debt | 900 | 1.335 | 1.609 | 871 | 890 | 1.146 | 1.161 | 1.487 | 726 | 1.058 | 1.011 | 1.053 | 1.069 | 1.150 |
| Total debt | 7.415 | 7.573 | 7.557 | 6.789 | 8.424 | 6.185 | 5.871 | 5.869 | 4.752 | 11.931 | 11.297 | 10.907 | 10.518 | 10.181 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CP Audit | Audit | 1982 | — | — |
GS Management | Management | 2007 | — | — |
HJ Management | Management | 1982 | — | — |
TK Management | Management | 2020 | — | — |
ER Management | Management | 2026 | — | — |
CB Management | Management | 2020 | — | — |
LN Management | Management | 2026 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2014 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 2014 | — | — | |
| Chairman | 2016 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
NITO HoldCo ApS | Company | 100.0% | 100.0% | 2026 |
KLES-Ejendomme ApS | Company | 100.0% | 100.0% | 2020 |
GERT SKARE A/S | Company | 100.0% | 100.0% | 1996 |
| Person | Role here | Other companies |
|---|---|---|
| Christian Pihl | Audit | 0 companies |
| Gert Skare | Management | 0 companies |
| Hans Jørgen Tofte Jensen | Management | 0 companies |
| Torben Klerke | Management | 0 companies |
| Emil Rask Gantzel Torbensen | Management | 0 companies |
| Christoffer Bjørn Esmann | Management | 0 companies |
| Lasse Nielsen | Management | 0 companies |
| Lars Martens Clausen | Chairman | 0 companies |
| Gerda Meldgaard Skare | Chairman | 0 companies |
| Klaus Skare | Board of Directors | 0 companies |
| Peter Heide Wessel | Chairman | 0 companies |
| Susanne Skare Viller | Board of Directors | 0 companies |
| Ida Skare Rosendahl | Board of Directors | 0 companies |