| Revenue | DKK -53K | +625% |
| EBITDA | DKK -426K | -15% |
| Net profit | DKK 568K | +267% |
| Total assets | DKK 6,1M | +370% |
| Equity | DKK 1,8M | +48% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 640 | 847 | 999 | 1.125 | 1.427 | 2.278 | 2.717 | 2.207 | 2.366 | 5.013 | -20 | -7 | -53 |
| Staff expenses | -258 | -424 | -572 | -682 | -914 | -1.136 | -1.496 | -1.454 | -1.578 | -548 | -390 | -363 | -373 |
| EBITDA | 382 | 423 | 427 | 442 | 513 | 1.143 | 1.221 | 753 | 787 | 4.464 | -411 | -370 | -426 |
| Depreciation & amort. | 94 | -125 | -102 | -116 | -118 | -110 | -145 | -179 | -211 | -30 | -10 | -0 | -4 |
| EBIT | 288 | 298 | 325 | 327 | 395 | 1.033 | 1.076 | 574 | 576 | 4.435 | -421 | -370 | -430 |
| Net financials | -43 | -42 | -35 | -41 | -2 | -10 | -11 | -10 | -17 | -25 | -12 | 31 | 998 |
| Profit before tax | 245 | 256 | 290 | 286 | 392 | 1.023 | 1.065 | 563 | 560 | 4.410 | -433 | -339 | 568 |
| Tax | 61 | 64 | 70 | 65 | 87 | 225 | 233 | 126 | 123 | 970 | -0 | -0 | -0 |
| Net profit | 184 | 191 | 220 | 221 | 306 | 798 | 832 | 438 | 436 | 3.439 | -433 | -339 | 568 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.805 | 3.208 | 3.819 | 3.875 | 3.991 | 4.896 | 5.296 | 5.444 | 6.437 | 8.873 | 1.540 | 1.288 | 6.055 |
| Equity | 1.174 | 1.365 | 1.585 | 1.806 | 2.111 | 2.709 | 3.292 | 3.479 | 3.916 | 6.955 | 1.522 | 1.183 | 1.751 |
| Long-term debt | 572 | 552 | 497 | 445 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.025 | 1.261 | 1.703 | 1.576 | 1.825 | 2.132 | 1.948 | 1.904 | 2.448 | 1.918 | 18 | 105 | 4.305 |
| Total debt | 1.597 | 1.814 | 2.200 | 2.021 | 1.825 | 2.132 | 1.948 | 1.904 | 2.448 | 1.918 | 18 | 105 | 4.305 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PB Management | Management | 1998 | — | — |
FL Management | Management | 1998 | — | — |
LR Management | Management | 2004 | — | — |
CM Management | Management | 2002 | — | — |
NA Management | Management | 2005 | — | — |
| Audit | 1998 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2001 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
NEW COM HOLDING ApS | Company | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Preben Bang Henriksen | Management | 0 companies |
| Flemming Laumark-Møller | Management | 0 companies |
| Lisbeth Riddersholm | Management | 0 companies |
| Carsten Mouridsen Riddersholm | Management | 0 companies |
| Niels Aage Frost Jensen | Management | 0 companies |
| Revisionsfirmaet Brandt & Sigsted Pedersen | Audit | 0 companies |
| Henrik Bornebusch | Chairman | 0 companies |