| Revenue | DKK 20,6M | -11% |
| EBITDA | DKK 6,7M | -30% |
| Net profit | DKK 4,4M | -37% |
| Total assets | DKK 45M | -24% |
| Equity | DKK 34,9M | -31% |
| Employees | 6 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 9.901 | 9.610 | 8.897 | 8.611 | 7.890 | 8.169 | 8.563 | 4.099 | 17.218 | 20.825 | 21.702 | 20.821 | 23.257 | 20.627 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -5.007 | -5.475 | -5.482 |
| EBITDA | 4.141 | 4.945 | 3.051 | 2.885 | 2.514 | 2.521 | 3.150 | 1.812 | 11.171 | 12.853 | 14.468 | 12.767 | 9.610 | 6.739 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 4.141 | 4.945 | 3.051 | 2.885 | 2.514 | 2.521 | 3.150 | 1.812 | 11.171 | 12.853 | 14.468 | 12.767 | 9.610 | 6.739 |
| Net financials | 144 | 175 | 84 | 132 | 117 | -2 | -208 | -30 | -54 | -939 | -246 | -90 | 259 | 147 |
| Profit before tax | 4.285 | 5.120 | 3.135 | 3.017 | 2.630 | 2.520 | 2.941 | 1.781 | 11.117 | 11.914 | 14.222 | 12.678 | 9.869 | 6.886 |
| Tax | 1.081 | 1.284 | 775 | 704 | 584 | 561 | 655 | 394 | 2.412 | 2.826 | 3.126 | 2.780 | 2.790 | 2.445 |
| Net profit | 3.203 | 3.836 | 2.360 | 2.313 | 2.046 | 1.959 | 2.286 | 1.387 | 8.705 | 9.088 | 11.096 | 9.898 | 7.079 | 4.441 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 18.265 | 17.307 | 15.417 | 14.505 | 11.919 | 14.432 | 15.665 | 10.281 | 28.172 | 40.987 | 43.392 | 54.197 | 59.277 | 45.014 |
| Equity | 4.547 | 5.050 | 4.410 | 6.723 | 6.470 | 6.429 | 6.715 | 5.602 | 15.843 | 19.931 | 31.027 | 40.925 | 50.459 | 34.900 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 13.524 | 12.065 | 10.821 | 7.646 | 5.339 | 7.865 | 8.800 | 4.502 | 12.329 | 21.056 | 12.365 | 13.272 | 8.818 | 10.114 |
| Total debt | 13.524 | 12.065 | 10.821 | 7.646 | 5.339 | 7.865 | 8.800 | 4.502 | 12.329 | 21.056 | 12.365 | 13.272 | 8.818 | 10.114 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 1985 | — | — | |
CP Management | Management | 2011 | — | — |
JL Management | Management | 2025 | — | — |
WW Management | Management | 2018 | — | — |
DL Management | Management | 2025 | — | — |
KD Management | Management | 2018 | — | — |
HM Management | Management | 2024 | — | — |
NP Management | Management | 2012 | — | — |
MF Management | Management | 1985 | — | — |
OT Management | Management | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2011 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2023 | |
N OG C HOLDING ApS | Company | 100.0% | 100.0% | 2013 |
DSD-HOLDING ApS | Company | 100.0% | 100.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| REVISIONSFIRMAET ENGGÅRDEN LEMVIG ApS | Audit | 0 companies |
| Carsten Pilevin Carbel | Management | 0 companies |
| Jonas Lundin | Management | 0 companies |
| Wenche Wikan Ligård | Management | 0 companies |
| Dionna Litvin | Management | 0 companies |
| Kevin David Parker | Management | 0 companies |
| Hilde Myrvang Male | Management | 0 companies |
| Nina Pilevin Carbel | Management | 0 companies |
| Max Frederiksen | Management | 0 companies |
| Oliver Thorne | Management | 0 companies |
| Mariann Bredil Frederiksen | Board of Directors | 0 companies |