| Revenue | DKK 4,5M | +62% |
| EBITDA | DKK 2,2M | +196% |
| Net profit | DKK 1,7M | +166% |
| Total assets | DKK 10,5M | +9% |
| Equity | DKK 8,8M | +23% |
| Employees | 8 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.963 | 2.529 | 2.910 | 1.272 | 1.416 | 2.597 | 1.671 | 361 | — | — | 1.881 | 2.800 | 4.545 |
| Staff expenses | -1.661 | -2.378 | -2.205 | -1.541 | -1.322 | -1.616 | -1.721 | -1.961 | -1.229 | -1.108 | -1.301 | -2.059 | -2.355 |
| EBITDA | 1.301 | 151 | 705 | -269 | 93 | 981 | -49 | -1.600 | 1.366 | 1.582 | 580 | 740 | 2.190 |
| Depreciation & amort. | 84 | -70 | -47 | -28 | -74 | -171 | -234 | -298 | -298 | -298 | -298 | -308 | -333 |
| EBIT | 1.217 | 81 | 658 | -297 | 19 | 810 | -283 | -1.898 | 1.068 | 1.285 | 282 | 432 | 1.857 |
| Net financials | -23 | -16 | -11 | -16 | -18 | -77 | -28 | -53 | -14 | -10 | 67 | 369 | 286 |
| Profit before tax | 1.194 | 65 | 648 | -313 | 2 | 733 | -311 | -1.951 | 1.054 | 1.274 | 349 | 802 | 2.143 |
| Tax | 298 | 17 | 163 | -79 | 0 | 161 | 45 | -532 | 223 | 280 | 78 | 178 | 485 |
| Net profit | 896 | 48 | 485 | -234 | 1 | 572 | -355 | -1.419 | 831 | 994 | 271 | 624 | 1.658 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.224 | 6.554 | 6.476 | 6.224 | 6.561 | 7.305 | 6.746 | 4.962 | 5.999 | 7.079 | 8.043 | 9.600 | 10.496 |
| Equity | 5.422 | 5.349 | 5.834 | 5.600 | 5.601 | 6.173 | 5.818 | 4.399 | 5.230 | 6.224 | 6.495 | 7.119 | 8.776 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 62 | 127 | 71 | 0 | 0 | 0 |
| Short-term debt | 801 | 1.206 | 642 | 558 | 745 | 757 | 508 | 501 | 419 | 440 | 1.228 | 2.196 | 1.502 |
| Total debt | 801 | 1.206 | 642 | 558 | 745 | 757 | 508 | 563 | 546 | 511 | 1.228 | 2.196 | 1.502 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MB Audit | Audit | 1984 | — | — |
BC Management | Management | 2000 | — | — |
EO Management | Management | 1984 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1984 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2009 | — | — | |
| Chairman | 2015 | — | — | |
| Chairman | 2000 | — | — | |
| Board of Directors | 1984 | — | — | |
| Board of Directors | 1984 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Hans Christian Gørup Nielsen Holding ApS | Company | 33.3% | 33.3% | 2022 |
Asger Gørup Trolle Holding ApS | Company | 33.3% | 33.3% | 2022 |
BJARNE CHRISTIAN NIELSEN HOLDING ApS | Company | 25.0% | 25.0% | 2012 |
Neltec Fælles Holding ApS | Company | 66.7% | 66.7% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Marianne Bratholm | Audit | 0 companies |
| Bjarne Christian Nielsen | Management | 0 companies |
| Ernst Otto Nielsen | Management | 0 companies |
| Jørgen Richard Emil Dalgas | Board of Directors | 0 companies |
| Bøje Ernst Nielsen | Board of Directors | 0 companies |
| Hans Christian Gørup Hansen | Board of Directors | 0 companies |
| Asger Gørup Trolle | Chairman | 0 companies |
| Asger Gramkow | Chairman | 0 companies |
| Tove Silva Nielsen | Board of Directors | 0 companies |
| Mads Erik Wiberg | Board of Directors | 0 companies |