| Revenue | DKK 1,3M | +16% |
| EBITDA | DKK 1,2M | +17% |
| Net profit | DKK 707K | -23% |
| Total assets | DKK 13,3M | +0% |
| Equity | DKK 7,8M | +7% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.297 | 2.890 | 407 | 600 | 501 | 1.185 | 1.182 | 1.178 | 1.058 | 1.059 | 1.177 | 1.259 | 1.089 | 1.262 |
| Staff expenses | -2.290 | -2.101 | -4 | -40 | -40 | -40 | -40 | -40 | -40 | -60 | -90 | -130 | -90 | -90 |
| EBITDA | 1.007 | 789 | 403 | 560 | 461 | 1.145 | 1.142 | 1.138 | 1.018 | 999 | 1.087 | 1.129 | 999 | 1.172 |
| Depreciation & amort. | -14 | -14 | -73 | -122 | -180 | -306 | -312 | -320 | -320 | -320 | -320 | -320 | -320 | -320 |
| EBIT | 993 | 775 | 330 | 438 | 281 | 839 | 830 | 818 | 698 | 679 | 767 | 809 | 679 | 852 |
| Net financials | 27 | 29 | 15 | -4 | -120 | -111 | 308 | 199 | 387 | 183 | 1.659 | 374 | 495 | 55 |
| Profit before tax | 1.020 | 804 | 345 | 434 | 161 | 728 | 1.138 | 1.016 | 1.085 | 862 | 2.427 | 1.184 | 1.175 | 907 |
| Tax | 255 | 201 | 83 | 100 | 35 | 160 | 250 | 224 | 241 | 190 | 454 | 256 | 250 | 200 |
| Net profit | 764 | 603 | 263 | 334 | 125 | 568 | 888 | 793 | 844 | 672 | 1.972 | 927 | 924 | 707 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.742 | 6.600 | 8.215 | 6.643 | 11.695 | 11.981 | 12.162 | 12.964 | 12.219 | 12.026 | 12.226 | 12.676 | 13.305 | 13.338 |
| Equity | 5.298 | 5.202 | 4.864 | 834 | 960 | 1.527 | 2.315 | 2.932 | 3.601 | 4.090 | 5.874 | 6.612 | 7.340 | 7.844 |
| Long-term debt | 0 | 0 | 3.060 | 2.914 | 6.404 | 6.248 | 6.009 | 5.806 | 5.620 | 5.518 | 5.330 | 5.158 | 4.809 | 4.503 |
| Short-term debt | 1.444 | 1.399 | 263 | 2.837 | 4.263 | 4.153 | 3.799 | 4.208 | 2.998 | 2.419 | 1.022 | 907 | 1.156 | 991 |
| Total debt | 1.444 | 1.399 | 3.323 | 5.751 | 10.667 | 10.402 | 9.808 | 10.014 | 8.618 | 7.937 | 6.352 | 6.065 | 5.965 | 5.494 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MG Management | Management | 2015 | — | — |
NK Founder | Founder | 2000 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2015 | — | — | |
| Board of Directors | 2010 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
HOLDINGSELSKABET T.T.U. ApS | Company | 50.0% | 50.0% | 2016 |
| Individual | 25.0% | 25.0% | 2014 | |
| Individual | 15.0% | 15.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Gundersen | Management | 0 companies |
| Nelly Kjærgaard Pedersen | Founder | 0 companies |
| Ulla Heide Gundersen | Chairman | 0 companies |
| Allan Gundersen | Board of Directors | 0 companies |