| Revenue | DKK 931K | -362% |
| EBITDA | DKK 600K | +177% |
| Net profit | DKK 364K | +135% |
| Total assets | DKK 2,3M | +1% |
| Equity | DKK -5,4M | +6% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 744 | 423 | 1.628 | 315 | 806 | 850 | 861 | 575 | 375 | 868 | 1.184 | 1.000 | -355 | 931 |
| Staff expenses | -1.051 | -905 | -552 | -471 | -296 | -265 | -242 | -318 | -391 | -444 | -458 | -519 | -355 | -287 |
| EBITDA | -307 | -482 | 360 | -156 | 385 | 519 | 541 | 192 | -68 | 350 | 596 | 399 | -776 | 600 |
| Depreciation & amort. | -602 | -250 | -21 | -68 | -57 | -80 | -80 | -73 | -65 | -65 | -65 | -77 | -80 | -86 |
| EBIT | -909 | -732 | 339 | -224 | 329 | 438 | 461 | 119 | -134 | 284 | 530 | 321 | -856 | 514 |
| Net financials | -404 | -201 | 232 | -192 | -244 | -291 | -276 | -235 | -238 | -277 | -258 | -201 | -197 | -150 |
| Profit before tax | -1.239 | -933 | 570 | -416 | 84 | 147 | 184 | -116 | -372 | 8 | 272 | 120 | -1.053 | 364 |
| Tax | 243 | -0 | -0 | 21 | -21 | -150 | -0 | 50 | 100 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -1.482 | -933 | 570 | -437 | 105 | 297 | 184 | -165 | -472 | 8 | 272 | 120 | -1.053 | 364 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.259 | 781 | 367 | 762 | 2.813 | 2.808 | 2.723 | 2.631 | 2.470 | 2.416 | 2.300 | 2.320 | 2.237 | 2.262 |
| Equity | -4.028 | -4.961 | -4.391 | -4.828 | -4.949 | -4.652 | -4.468 | -4.633 | -5.105 | -5.098 | -4.825 | -4.706 | -5.759 | -5.395 |
| Long-term debt | 1.197 | 939 | 587 | 528 | 0 | 7.304 | 6.959 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 5.090 | 4.803 | 4.170 | 5.041 | 7.762 | 7.460 | 7.191 | 7.264 | 7.576 | 7.513 | 7.126 | 7.025 | 7.996 | 7.657 |
| Total debt | 6.287 | 5.742 | 4.757 | 5.569 | 7.762 | 7.460 | 7.191 | 7.264 | 7.576 | 7.513 | 7.126 | 7.025 | 7.996 | 7.657 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LP Management | Management | 2010 | — | — |
JN Management | Management | 2001 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
NAMECI HOLDING ApS | Company | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Peter Nielsen | Management | 0 companies |
| Jesper Nymark | Management | 0 companies |