| Revenue | DKK -73K | -33% |
| EBITDA | DKK -73K | +33% |
| Net profit | DKK 302K | +27% |
| Total assets | DKK 5,4M | -31% |
| Equity | DKK 5,4M | -31% |
| Employees | 0 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -209 | -4.682 | 51.360 | 86.782 | -124 | -111 | -121 | -90 | -95 | -96 | -75 | -109 | -73 |
| Staff expenses | -0 | -22.782 | -29.190 | -37.433 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -209 | -27.464 | -128 | 4.268 | -124 | -111 | -121 | -90 | -95 | -96 | -75 | -109 | -73 |
| Depreciation & amort. | -0 | -0 | -211 | -201 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -209 | -27.464 | -339 | 4.067 | -124 | -111 | -121 | -90 | -95 | -96 | -75 | -109 | -73 |
| Net financials | 5.235 | 1.426 | -285 | -28 | 550 | 1.673 | 1.195 | 866 | -147 | 472 | -233 | 349 | 375 |
| Profit before tax | 5.025 | -26.038 | -624 | 4.039 | 426 | -2.010 | -830 | 456 | -278 | 376 | -308 | 239 | 302 |
| Tax | -0 | -0 | 569 | 1.074 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 1 | -0 |
| Net profit | 5.025 | -26.038 | -1.193 | 2.372 | 426 | -2.010 | -830 | 456 | -278 | 376 | -308 | 238 | 302 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 51.789 | 114.472 | 22.596 | 20.930 | 13.023 | 8.325 | 7.281 | 9.663 | 9.319 | 7.835 | 7.528 | 7.795 | 5.364 |
| Equity | 48.024 | 108.839 | 3.481 | 2.958 | 10.118 | 8.108 | 7.278 | 7.734 | 7.456 | 7.832 | 7.524 | 7.762 | 5.364 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 3.765 | 5.633 | 15.208 | 11.063 | 263 | 216 | 3 | 1.929 | 1.864 | 4 | 4 | 32 | 0 |
| Total debt | 3.765 | 5.633 | 15.208 | 11.063 | 263 | 216 | 3 | 1.929 | 1.864 | 4 | 4 | 32 | 0 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NM Chief Executive Officer | Chief Executive Officer | 2004 | — | — |
CF Unofficial title | Unofficial title | 2025 | — | — |
PA Management | Management | 1998 | — | — |
PA Management | Management | 1998 | — | — |
PF Management | Management | 2000 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2000 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2023 | |
| Individual | 100.0% | 100.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Niels Melbye Frederiksen | Chief Executive Officer | 0 companies |
| Christian Falkenberg Husum | Unofficial title | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |
| Peter Alan Forrester | Management | 0 companies |
| Peter Flemming Alsted | Management | 0 companies |
| Ulla Wulff Hansen | Board of Directors | 0 companies |