| Revenue | DKK -201K | +11% |
| EBITDA | DKK -201K | -11% |
| Net profit | DKK 4,4M | -52% |
| Total assets | DKK 113,5M | -6% |
| Equity | DKK 108,2M | -5% |
| Employees | — | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | -106 | -91 | -92 | -181 | -201 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -106 | -91 | -92 | -181 | -201 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | -106 | -91 | -92 | -181 | -201 |
| Net financials | 10.909 | 3.749 | 9.510 | 10.894 | 4.568 |
| Profit before tax | 10.802 | 3.658 | 9.418 | 10.712 | 4.367 |
| Tax | 1.739 | -438 | 1.431 | 1.521 | -27 |
| Net profit | 9.063 | 4.096 | 7.987 | 9.191 | 4.393 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 115.593 | 118.760 | 128.160 | 120.325 | 113.464 |
| Equity | 113.444 | 117.426 | 125.296 | 113.719 | 108.217 |
| Long-term debt | 2.061 | 0 | 1.965 | 2.127 | 589 |
| Short-term debt | 87 | 1.333 | 899 | 4.479 | 4.658 |
| Total debt | 2.148 | 1.333 | 2.864 | 6.607 | 5.247 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
NE Founder | Founder | 2000 |
MF Founder | Founder | 2000 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Chairman | 2025 | |
| Board of Directors | 2012 | |
| Former (1) | ||
| Board of Directors | 2002 – 2012 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100% | 100% | 2001 | |
| Company | 100% | 100% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Niels Ebbe Valdal | Founder | 0 companies |
| Michael Fog | Founder | 0 companies |
| Kresten Mikael Valdal | Chairman | 0 companies |
| Heidi Fog | Board of Directors | 0 companies |
| Carsten Holm | Board of Directors | 0 companies |