| Revenue | DKK 60K | -93% |
| EBITDA | DKK -666K | -538% |
| Net profit | DKK -522K | -528% |
| Total assets | DKK 1,3M | -46% |
| Equity | DKK 1M | -34% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.087 | 941 | 492 | 1.351 | 1.379 | 516 | 925 | 149 | 389 | 1.042 | 855 | 732 | 860 | 60 |
| Staff expenses | -666 | -553 | -1.058 | -754 | -647 | -462 | -605 | -558 | -560 | -401 | -629 | -523 | -708 | -725 |
| EBITDA | 421 | 388 | -566 | 597 | 732 | 53 | 320 | -410 | -171 | 641 | 227 | 208 | 152 | -666 |
| Depreciation & amort. | -46 | -49 | -50 | -15 | -14 | -9 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 375 | 339 | -617 | 581 | 718 | 44 | 320 | -410 | -171 | 641 | 227 | 208 | 152 | -666 |
| Net financials | -72 | -47 | -41 | -29 | -1 | -18 | -41 | -14 | -8 | -6 | -11 | -5 | 16 | 1 |
| Profit before tax | 303 | 292 | -657 | 553 | 718 | 27 | 279 | -423 | -179 | 635 | 216 | 203 | 168 | -665 |
| Tax | 91 | 87 | -128 | 140 | 169 | 23 | 82 | -84 | -33 | 144 | 59 | 50 | 46 | -142 |
| Net profit | 212 | 205 | -530 | 413 | 549 | 4 | 197 | -340 | -147 | 491 | 157 | 154 | 122 | -522 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.406 | 2.375 | 1.666 | 2.112 | 2.468 | 2.492 | 2.490 | 1.794 | 1.570 | 2.269 | 1.995 | 2.017 | 2.412 | 1.307 |
| Equity | 540 | 745 | 215 | 628 | 1.177 | 1.129 | 1.326 | 926 | 779 | 1.271 | 1.357 | 1.436 | 1.558 | 1.036 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 866 | 1.630 | 1.451 | 1.484 | 1.291 | 1.363 | 1.165 | 868 | 791 | 999 | 637 | 581 | 854 | 271 |
| Total debt | 866 | 1.630 | 1.451 | 1.484 | 1.291 | 1.363 | 1.165 | 868 | 791 | 999 | 637 | 581 | 854 | 271 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NJ Management | Management | 2007 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Marotis Group Holding ApS | Company | 100.0% | 100.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Nicholas Jerasimos Marotis | Management | 0 companies |
| Sophie Hallin Iuel-Brockdorff | Board of Directors | 0 companies |
| Philip Osterheld Pilavakis | Board of Directors | 0 companies |
| Konstantinos Marotis-Lanas | Board of Directors | 0 companies |
| Søren Brinkmann | Board of Directors | 0 companies |
| Isabella Davtyan | Board of Directors | 0 companies |