| Revenue | DKK 5,5M | +24% |
| EBITDA | DKK 957K | +25% |
| Net profit | DKK 574K | +131% |
| Total assets | DKK 8,8M | -18% |
| Equity | DKK -151K | +79% |
| Employees | 10 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.319 | 3.502 | 4.189 | 3.407 | 1.822 | 927 | 1.835 | 2.480 | 4.799 | 7.017 | 6.095 | 4.478 | 5.543 |
| Staff expenses | -2.313 | -2.240 | -2.129 | -2.238 | -2.773 | -3.799 | -3.759 | -2.985 | -3.055 | -3.559 | -3.493 | -3.714 | -4.586 |
| EBITDA | 1.006 | 1.262 | 2.061 | 1.169 | -952 | -3.277 | -1.924 | -505 | 1.744 | 3.458 | 2.601 | 765 | 957 |
| Depreciation & amort. | -87 | -66 | -52 | -52 | -72 | -316 | -46 | -10 | -34 | -33 | -31 | -13 | -25 |
| EBIT | 920 | 1.196 | 2.008 | 1.117 | -1.023 | -3.593 | -1.970 | -515 | 1.710 | 3.425 | 2.571 | 751 | 932 |
| Net financials | -259 | -215 | -129 | -148 | -273 | -359 | -15 | -17 | -38 | -585 | -585 | -503 | -358 |
| Profit before tax | 661 | 982 | 1.879 | 968 | -1.297 | -3.951 | -1.985 | -532 | 1.672 | 2.840 | 1.985 | 248 | 574 |
| Tax | 166 | 246 | 463 | 229 | -285 | 292 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 495 | 736 | 1.417 | 739 | -1.012 | -4.244 | -1.985 | -532 | 1.672 | 2.840 | 1.985 | 248 | 574 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.321 | 3.697 | 5.502 | 5.088 | 6.803 | 6.605 | 6.208 | 6.425 | 10.357 | 12.647 | 14.114 | 10.769 | 8.806 |
| Equity | 995 | 1.236 | 1.917 | 589 | -512 | -4.756 | -6.938 | -7.470 | -5.799 | -2.959 | -973 | -725 | -151 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 64 | 172 | 0 | 0 | 0 | 0 |
| Short-term debt | 6.324 | 2.461 | 3.586 | 4.499 | 7.315 | 11.360 | 13.146 | 13.831 | 15.984 | 15.606 | 15.087 | 11.494 | 8.957 |
| Total debt | 6.324 | 2.461 | 3.586 | 4.499 | 7.315 | 11.360 | 13.146 | 13.895 | 16.156 | 15.606 | 15.087 | 11.494 | 8.957 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JR Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
AM Management | Management | 2016 | — | — |
MT Founder | Founder | 1997 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1997 | — | — | |
| Board of Directors | 2018 | — | — | |
| Chairman | 2016 | — | — | |
| Board of Directors | 2023 | — | — | |
| Chairman | 1997 | — | — | |
| Board of Directors | 2018 | — | — | |
| Chairman | 2005 | — | — | |
| Board of Directors | 2008 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
NRK Invest Holding ApS | Company | 100.0% | 100.0% | 2016 |
M. Tolling Holding ApS | Company | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Jakob Risvig Skov | Chief Executive Officer | 0 companies |
| Anders Marschall-Mouritsen | Management | 0 companies |
| Mogens Tolling | Founder | 0 companies |
| Annette Tolling | Board of Directors | 0 companies |
| Christian Dawe | Board of Directors | 0 companies |
| José Rodrigues Kristensen | Chairman | 0 companies |
| Kirsa Rodrigues | Board of Directors | 0 companies |
| Hans-Frederik Dydensborg | Chairman | 0 companies |
| Claes Erik Hvilsted-Olsen | Board of Directors | 0 companies |
| Christian Vinding Thomsen | Chairman | 0 companies |
| Ole Erlich-Eriksen | Board of Directors | 0 companies |