| Revenue | DKK 7,7M | +1% |
| EBITDA | DKK 17,7M | +112% |
| Net profit | DKK 12M | +254% |
| Total assets | DKK 304,2M | +5% |
| Equity | DKK 87,8M | +16% |
| Employees | 6 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 78 | 1.144 | 2.406 | 3.085 | 3.989 | 11.666 | 6.976 | 5.698 | 8.199 | 7.256 | 7.721 | 6.793 | 7.661 | 7.716 |
| Staff expenses | -0 | -0 | -500 | -1.026 | -1.044 | -1.081 | -1.431 | -1.761 | -1.871 | -1.537 | -822 | -774 | -999 | -1.937 |
| EBITDA | 9.819 | 5.152 | 7.175 | 10.381 | 19.097 | 9.461 | 9.795 | 6.191 | 7.802 | 19.272 | 24.592 | 6.051 | 8.345 | 17.724 |
| Depreciation & amort. | -0 | -6 | 7 | 22 | 25 | 28 | -28 | -42 | -52 | -8 | -3 | -19 | -19 | -24 |
| EBIT | 9.819 | 5.146 | 7.168 | 10.359 | 19.072 | 9.433 | 9.767 | 6.149 | 7.750 | 19.264 | 24.589 | 6.032 | 8.326 | 17.701 |
| Net financials | -670 | -1.241 | -2.243 | -1.690 | -1.381 | -2.070 | -2.742 | -2.386 | -3.888 | -1.811 | -1.866 | -392 | -4.206 | -2.543 |
| Profit before tax | 9.148 | 3.905 | 4.925 | 8.669 | 17.691 | 7.363 | 7.026 | 3.763 | 3.862 | 17.454 | 22.723 | 5.641 | 4.120 | 15.158 |
| Tax | 2.287 | 1.072 | 632 | 1.486 | 3.893 | 2.124 | 1.546 | 772 | -475 | 3.905 | 4.940 | 1.240 | 726 | 3.158 |
| Net profit | 6.861 | 2.833 | 4.293 | 7.183 | 13.798 | 5.239 | 5.479 | 2.991 | 4.337 | 13.549 | 17.783 | 4.401 | 3.394 | 12.000 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 45.122 | 64.684 | 81.069 | 98.036 | 123.410 | 129.798 | 139.368 | 151.259 | 176.597 | 229.555 | 269.607 | 286.584 | 290.607 | 304.172 |
| Equity | 8.044 | 10.877 | 15.170 | 24.097 | 37.796 | 40.943 | 46.215 | 48.994 | 51.331 | 62.880 | 74.663 | 77.064 | 75.823 | 87.823 |
| Long-term debt | 33.906 | 48.726 | 59.134 | 63.856 | 71.165 | 71.338 | 76.605 | 86.708 | 111.164 | 149.458 | 172.759 | 186.710 | 193.156 | 188.812 |
| Short-term debt | 632 | 1.469 | 2.521 | 4.366 | 4.839 | 6.792 | 4.761 | 3.413 | 2.758 | 2.829 | 3.867 | 4.089 | 3.402 | 6.758 |
| Total debt | 34.538 | 50.195 | 61.655 | 68.222 | 76.004 | 78.130 | 81.365 | 90.121 | 113.922 | 152.287 | 176.625 | 190.799 | 196.558 | 195.569 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NH Management | Management | 2006 | — | — |
KE Management | Management | 1978 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1978 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Nimich Holding ApS | Company | 100.0% | 100.0% | 2016 |
| Individual | 50.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Nicholas Haaning | Management | 0 companies |
| Knud Erik Haaning | Management | 0 companies |
| Jette Højberg Haaning | Board of Directors | 0 companies |