| Revenue | DKK -45K | -4% |
| EBITDA | DKK -45K | +4% |
| Net profit | DKK 582K | +93% |
| Total assets | DKK 9,1M | +7% |
| Equity | DKK 8,6M | +6% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 48 | 30 | -21 | -29 | -19 | -26 | -232 | -66 | -28 | -21 | -135 | -38 | -47 | -45 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 161 | 30 | -21 | -29 | -19 | -26 | -232 | -66 | -28 | -21 | -135 | -38 | -47 | -45 |
| Depreciation & amort. | 56 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 105 | 30 | -21 | -29 | -19 | -26 | -232 | -66 | -28 | -21 | -135 | -38 | -47 | -45 |
| Net financials | 15 | 519 | 398 | 871 | -137 | 808 | 211 | -1.131 | 2.099 | -136 | 1.463 | -854 | 650 | 791 |
| Profit before tax | 76 | 548 | 377 | 842 | -156 | 782 | -22 | -1.197 | 2.071 | -158 | 1.329 | -893 | 603 | 746 |
| Tax | 75 | 70 | 81 | 211 | -145 | 203 | 36 | -261 | 456 | -59 | 259 | -163 | 301 | 164 |
| Net profit | 1 | 478 | 296 | 632 | -11 | 579 | -58 | -936 | 1.615 | -99 | 1.070 | -730 | 302 | 582 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.541 | 7.933 | 7.798 | 8.444 | 8.042 | 8.520 | 8.359 | 6.861 | 8.364 | 8.084 | 9.347 | 8.450 | 8.517 | 9.097 |
| Equity | 7.467 | 7.848 | 7.647 | 8.184 | 8.031 | 8.509 | 8.348 | 6.812 | 8.126 | 7.528 | 8.598 | 7.811 | 8.054 | 8.575 |
| Long-term debt | 0 | 0 | 81 | 37 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 55 | 85 | 69 | 223 | 11 | 11 | 11 | 49 | 237 | 555 | 749 | 640 | 463 | 522 |
| Total debt | 55 | 85 | 150 | 260 | 11 | 11 | 11 | 49 | 237 | 555 | 749 | 640 | 463 | 522 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NM Founder | Founder | 1991 | — | — |
EP Audit | Audit | 2004 | — | — |
SM Management | Management | 2025 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Niels Mandrup Christophersen | Founder | 0 companies |
| Erik Pedersen | Audit | 0 companies |
| Søren Mandrup Christophersen | Management | 0 companies |