| Revenue | DKK 1,6M | +29% |
| EBITDA | DKK 1,6M | +455% |
| Net profit | DKK 1M | +122% |
| Total assets | DKK 1,8M | +20% |
| Equity | DKK 1,4M | +133% |
| Employees | 2 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 2.218 | 1.934 | 2.245 | 1.234 | 1.591 |
| Staff expenses | -1.882 | -1.637 | -980 | -1.670 | -39 |
| EBITDA | 336 | 297 | 1.265 | -437 | 1.552 |
| Depreciation & amort. | -508 | -893 | -1.341 | -5.410 | -0 |
| EBIT | -172 | -596 | -76 | -5.846 | 1.552 |
| Net financials | -12 | -46 | -144 | -252 | -228 |
| Profit before tax | -184 | -642 | -220 | -6.098 | 1.324 |
| Tax | -195 | -271 | -75 | -1.337 | 295 |
| Net profit | 11 | -371 | -145 | -4.761 | 1.029 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 6.359 | 6.832 | 6.386 | 1.536 | 1.849 |
| Equity | 1.150 | 779 | 634 | -4.127 | 1.381 |
| Long-term debt | 204 | 1.159 | 1.725 | 2.883 | 0 |
| Short-term debt | 4.133 | 3.769 | 2.841 | 2.780 | 468 |
| Total debt | 4.336 | 4.928 | 4.565 | 5.663 | 468 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
NM Management | Management | 2000 |
JB Management | Management | 2005 |
| Former (1) | ||
HC Management | Management | 1998 – 2000 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2004 | |
| Chairman | 2020 | |
| Former (3) | ||
| Board of Directors | 2007 – 2021 | |
| Board of Directors | 2004 – 2012 | |
| Board of Directors | 2005 – 2007 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 90–99.99% | 90–99.99% | 2020 | |
| Company | 10–14.99% | 10–14.99% | 2019 | |
| Individual | 5–9.99% | 5–9.99% | 2006 | |
| Individual | 5–9.99% | 5–9.99% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Nils Marstrand | Management | 0 companies |
| Jan Bonde | Management | 0 companies |
| Hans Christoffersen | Management | 0 companies |
| Klaus Ege Andreasen | Board of Directors | 0 companies |
| Jens Erik Thorndahl | Chairman | 0 companies |
| Niels Bo Theilgaard Madsen | Board of Directors | 0 companies |
| Axel Rosenø | Board of Directors | 0 companies |
| Lars Villads Krogh | Board of Directors | 0 companies |