| Revenue | DKK 238K | +281% |
| EBITDA | DKK -173K | +45% |
| Net profit | DKK -159K | +75% |
| Total assets | DKK 5,5M | -11% |
| Equity | DKK 3,5M | +1187% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -782 | 459 | 97 | -228 | -34 | -161 | -67 | -803 | -126 | 398 | 512 | -107 | 62 | 238 |
| Staff expenses | -289 | -209 | -457 | -456 | -437 | -27 | -21 | -13 | -40 | -376 | -413 | -353 | -376 | -410 |
| EBITDA | -1.071 | 1.022 | -360 | -684 | -471 | -188 | -88 | -815 | -166 | 22 | 99 | -460 | -313 | -173 |
| Depreciation & amort. | 126 | -173 | -323 | -261 | -259 | -246 | -179 | -153 | -149 | -207 | -228 | -331 | -293 | -0 |
| EBIT | -1.197 | 849 | -683 | -945 | -730 | -434 | -268 | -969 | -315 | -185 | -129 | -792 | -606 | -173 |
| Net financials | -363 | -402 | 0 | 0 | 0 | 136 | -22 | -21 | -6 | -4 | -67 | -157 | -41 | 14 |
| Profit before tax | -1.560 | 1.011 | -429 | -904 | -809 | -298 | -290 | -989 | -321 | -189 | -196 | -949 | -647 | -159 |
| Tax | -390 | 223 | -153 | -198 | -66 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -1.170 | 788 | -276 | -706 | 743 | -298 | -290 | -989 | -321 | -189 | -196 | -949 | -647 | -159 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 10.167 | 11.461 | 11.363 | 10.505 | 9.941 | 9.824 | 9.547 | 9.011 | 9.284 | 9.849 | 12.797 | 12.650 | 6.107 | 5.459 |
| Equity | 6.069 | 5.281 | 5.005 | 4.299 | 3.556 | 3.258 | 2.968 | 1.979 | 1.658 | 1.469 | 1.272 | 324 | -323 | 3.518 |
| Long-term debt | 1.206 | -5.301 | 5.925 | 5.879 | 6.107 | 6.300 | 6.370 | 6.740 | 7.346 | 7.736 | 7.761 | 7.889 | 0 | 0 |
| Short-term debt | 2.536 | -462 | 168 | 260 | 278 | 266 | 209 | 293 | 280 | 644 | 3.764 | 4.437 | 6.430 | 1.941 |
| Total debt | 3.458 | -5.763 | 6.093 | 6.140 | 6.385 | 6.566 | 6.579 | 7.032 | 7.626 | 8.380 | 11.525 | 12.326 | 6.430 | 1.941 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NE Chief Executive Officer | Chief Executive Officer | 2000 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1974 | — | — | |
| Board of Directors | 1974 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2014 | |
| Individual | 50.0% | 50.0% | 2014 | |
| Individual | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Niels Eddau Kock | Chief Executive Officer | 0 companies |
| Gert Brogaard | Board of Directors | 0 companies |
| Flemming Hauge Rasmussen | Board of Directors | 0 companies |
| Torben Eskildsen | Board of Directors | 0 companies |
| Josephine Roloff Snede Kock | Board of Directors | 0 companies |