| Revenue | DKK 193,5M | +13% |
| EBITDA | DKK 19,1M | +636% |
| Net profit | DKK 6,6M | +132% |
| Total assets | DKK 123,2M | +8% |
| Equity | DKK -77,7M | +8% |
| Employees | 362 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 1.437 | -2.012 | 180.668 | 170.996 | 193.465 |
| Staff expenses | -5.218 | -14.901 | -191.269 | -174.548 | -174.414 |
| EBITDA | -3.780 | -16.912 | -10.601 | -3.552 | 19.051 |
| Depreciation & amort. | -75 | -16 | -7.584 | -9.447 | -9.424 |
| EBIT | -3.855 | -16.928 | -18.185 | -12.999 | 9.627 |
| Net financials | 21 | -913 | -2.009 | -7.806 | -6.800 |
| Profit before tax | -3.834 | -17.841 | -20.195 | -20.806 | 2.827 |
| Tax | -0 | -0 | -0 | -0 | -3.787 |
| Net profit | -3.834 | -17.841 | -20.195 | -20.806 | 6.614 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 2.600 | 60.811 | 146.071 | 113.602 | 123.238 |
| Equity | -17.698 | -35.539 | -55.734 | -84.320 | -77.706 |
| Long-term debt | 0 | 79.441 | 158.792 | 0 | 0 |
| Short-term debt | 20.298 | 16.909 | 43.013 | 197.922 | 200.944 |
| Total debt | 20.298 | 96.350 | 201.805 | 197.922 | 200.944 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
NM Founder | Founder | 2000 |
XF Management | Management | 2025 |
| Former (3) | ||
JI Management | Management | 2000 – 2000 |
JL Management | Management | 2000 – 2021 |
AX Management | Management | 2021 – 2025 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
| Board of Directors | 2021 | |
| Board of Directors | 2023 | |
| Chairman | 2023 | |
| Former (4) | ||
| Chairman | 2004 – 2018 | |
| Board of Directors | 2021 – 2022 | |
| Board of Directors | 2023 – 2025 | |
| Board of Directors | 2004 – 2021 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100% | 100% | 2000 |
| Person | Role here | Other companies |
|---|---|---|
| Jan Ingemar Bergman | Management | 0 companies |
| Nictri Media AB | Founder | 0 companies |
| Xavier Francois Félix Levy | Management | 0 companies |
| Jan Lennart Bergman | Management | 0 companies |
| Alexandre Xavier Georges Lelièvre | Management | 0 companies |
| Joakim Per Lennart Silén | Chairman | 0 companies |
| Frida Linnea Bülow | Board of Directors | 0 companies |
| Jonathan Edward Stent-Torriani | Board of Directors | 0 companies |
| Wend-Kuni Sylvie Ouedraogo | Board of Directors | 0 companies |
| Nea Marianne Blomqvist Bergman | Board of Directors | 0 companies |
| Frederic Daniel Hillion | Board of Directors | 0 companies |
| Olivier René Albert Sadran | Chairman | 0 companies |