| Revenue | DKK 10,8M | +59% |
| EBITDA | DKK 3,3M | +134% |
| Net profit | DKK 802K | +604% |
| Total assets | DKK 28,1M | +18% |
| Equity | DKK 2,8M | +27% |
| Employees | 18 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|
| Revenue | 5.206 | 4.439 | 6.869 | 6.784 | 10.759 |
| Staff expenses | -7.214 | -7.859 | -5.113 | -5.361 | -7.425 |
| EBITDA | -2.007 | -3.420 | 1.756 | 1.423 | 3.334 |
| Depreciation & amort. | -431 | -448 | -399 | -372 | -333 |
| EBIT | -2.438 | -3.868 | 1.356 | 1.051 | 3.001 |
| Net financials | -818 | -680 | -873 | -903 | -1.972 |
| Profit before tax | -3.257 | -4.548 | 483 | 147 | 1.029 |
| Tax | -710 | -985 | 112 | 33 | 226 |
| Net profit | -2.546 | -3.562 | 371 | 114 | 802 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|
| Total assets | 14.330 | 17.148 | 22.764 | 23.835 | 28.112 |
| Equity | -6.640 | -10.203 | 2.126 | 2.240 | 2.841 |
| Long-term debt | 4.500 | 9.144 | 2.694 | 2.418 | 2.193 |
| Short-term debt | 16.470 | 18.207 | 17.944 | 19.178 | 23.078 |
| Total debt | 20.970 | 27.351 | 20.638 | 21.596 | 25.271 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
MK Founder | Founder | 2001 |
CT Founder | Founder | 2001 |
FK Founder | Founder | 2001 |
| Former (1) | ||
NT Management | Management | 2013 – 2019 |
| Name | Role | Member since |
|---|---|---|
| Former (7) | ||
| Board of Directors | 2013 – 2017 | |
| Chairman | 2001 – 2013 | |
| Board of Directors | 2022 – 2023 | |
| Board of Directors | 2013 – 2017 | |
| Board of Directors | 2024 – 2024 | |
| Board of Directors | 2017 – 2024 | |
| Board of Directors | 2023 – 2024 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2023 | |
| Company | 15–19.99% | 15–19.99% | 2012 | |
| Company | 20–24.99% | 20–24.99% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Kjærgaard | Founder | 0 companies |
| Niels Torben Dam | Management | 0 companies |
| Christian Torben Dam | Founder | 0 companies |
| Frank Kristoffersen | Founder | 0 companies |
| Bjarne Spellerberg | Board of Directors | 0 companies |
| Lars Bech-Ewertsen | Chairman | 0 companies |
| Camilla Houmann Holm | Board of Directors | 0 companies |
| Niels Jørgen Kornerup | Board of Directors | 0 companies |
| Martin Dahl Carstensen | Board of Directors | 0 companies |
| Dorte Helene Dam | Board of Directors | 0 companies |
| Thomas Torben Dam | Board of Directors | 0 companies |