| Revenue | DKK 3,3M | -72% |
| EBITDA | DKK 1,5M | -48% |
| Net profit | DKK 1,2M | -48% |
| Total assets | DKK 13M | +2% |
| Equity | DKK 7,9M | +18% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.119 | 3.904 | 3.670 | 4.729 | 10.317 | 9.184 | 10.969 | 13.956 | 14.631 | 9.809 | 3.831 | 10.133 | 11.467 | 3.255 |
| Staff expenses | -1.954 | -2.980 | -3.295 | -3.078 | -6.768 | -5.915 | -9.172 | -11.117 | -10.394 | -6.213 | -2.539 | -8.272 | -8.517 | -1.720 |
| EBITDA | 164 | 923 | 375 | 1.651 | 3.549 | 3.269 | 1.797 | 2.839 | 4.237 | 3.597 | 1.292 | 1.856 | 2.951 | 1.535 |
| Depreciation & amort. | 10 | -9 | -21 | -17 | -23 | -28 | -39 | -61 | -84 | -72 | -110 | -121 | -95 | -88 |
| EBIT | 155 | 915 | 354 | 1.634 | 3.527 | 3.242 | 1.758 | 2.777 | 4.153 | 3.525 | 1.181 | 1.735 | 2.856 | 1.447 |
| Net financials | -22 | -54 | -7 | -23 | -15 | 71 | 15 | 7 | -18 | -44 | -49 | -22 | 96 | 92 |
| Profit before tax | 133 | 861 | 347 | 1.611 | 3.512 | 3.312 | 1.773 | 2.784 | 4.135 | 3.481 | 1.133 | 1.713 | 2.952 | 1.539 |
| Tax | 34 | 217 | 88 | 380 | 773 | 730 | 390 | 613 | 910 | 766 | 249 | 377 | 653 | 339 |
| Net profit | 99 | 644 | 258 | 1.232 | 2.739 | 2.582 | 1.383 | 2.171 | 3.224 | 2.715 | 883 | 1.336 | 2.299 | 1.200 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.332 | 3.897 | 3.595 | 5.393 | 9.220 | 9.844 | 11.814 | 10.167 | 10.963 | 8.391 | 8.734 | 13.576 | 12.673 | 12.980 |
| Equity | 1.032 | 1.675 | 1.434 | 2.466 | 5.205 | 5.087 | 4.469 | 5.541 | 4.465 | 4.180 | 3.063 | 4.399 | 6.698 | 7.898 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 477 | 572 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.300 | 2.221 | 2.161 | 2.927 | 4.016 | 4.670 | 7.227 | 4.494 | 5.126 | 2.417 | 5.579 | 8.708 | 5.682 | 5.082 |
| Total debt | 2.300 | 2.221 | 2.161 | 2.927 | 4.016 | 4.670 | 7.227 | 4.494 | 5.603 | 2.990 | 5.579 | 8.708 | 5.682 | 5.082 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TE Management | Management | 1991 | — | — |
PB Founder | Founder | 1991 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1991 | — | — | |
| Board of Directors | 1991 | — | — | |
| Board of Directors | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
NEMO HOLDING ApS | Company | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Tom Erling Larsen | Management | 0 companies |
| Poul Bøjer | Founder | 0 companies |
| Hanne Gynter Larsen | Board of Directors | 0 companies |
| Ole Frimann | Board of Directors | 0 companies |
| Christian Gynter Larsen | Board of Directors | 0 companies |