| Revenue | DKK 8,6M | +56% |
| EBITDA | DKK 3,6M | +76% |
| Net profit | DKK 2,7M | +97% |
| Total assets | DKK 12,1M | +68% |
| Equity | DKK 3,6M | +43% |
| Employees | 4 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 7.392 | 6.420 | 4.689 | 5.530 | 8.606 |
| Staff expenses | -5.978 | -5.374 | -4.202 | -3.457 | -5.006 |
| EBITDA | 1.414 | 1.008 | 403 | 2.042 | 3.600 |
| Depreciation & amort. | -695 | -545 | -428 | -446 | -364 |
| EBIT | 719 | 463 | -25 | 1.596 | 3.236 |
| Net financials | -45 | 27 | 55 | 158 | 212 |
| Profit before tax | 675 | 491 | 30 | 1.755 | 3.448 |
| Tax | 150 | 110 | 8 | 387 | 759 |
| Net profit | 524 | 380 | 22 | 1.368 | 2.689 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 10.055 | 7.618 | 5.586 | 7.221 | 12.135 |
| Equity | 2.268 | 2.149 | 2.171 | 2.539 | 3.628 |
| Long-term debt | 560 | 429 | 161 | 0 | 803 |
| Short-term debt | 6.124 | 4.829 | 3.118 | 3.826 | 6.891 |
| Total debt | 6.684 | 5.257 | 3.278 | 3.826 | 7.695 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
NR Founder | Founder | 1999 |
BH Management | Management | 2005 |
| Former (2) | ||
JG Management | Management | 1999 – 1999 |
LN Management | Management | 2005 – 2005 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2022 | |
| Chairman | 2014 | |
| Former (1) | ||
| Board of Directors | 2005 – 2011 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 66.67–89.99% | 66.67–89.99% | 2005 | |
| Company | 25–33.32% | 25–33.32% | 2024 | |
| Company | 10–14.99% | 10–14.99% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Nina Ross Graven Nielsen | Founder | 0 companies |
| Jens Graven Nielsen | Management | 0 companies |
| Benny Hansen | Management | 0 companies |
| Lars Nohns Bay | Management | 0 companies |
| Jakob Berggreen Hansen | Board of Directors | 0 companies |
| Elsebeth Berggreen | Board of Directors | 0 companies |
| Jens Okholm | Chairman | 0 companies |