| Revenue | DKK 2,5M | +3% |
| EBITDA | DKK 224K | +40% |
| Net profit | DKK 157K | +42% |
| Total assets | DKK 2,5M | +21% |
| Equity | DKK 1M | -5% |
| Employees | 11 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 2.322 | 2.201 | 2.646 | 2.443 | 2.509 |
| Staff expenses | -1.767 | -2.047 | -2.325 | -2.283 | -2.285 |
| EBITDA | 555 | 155 | 321 | 161 | 224 |
| Depreciation & amort. | -24 | -21 | -18 | -10 | -6 |
| EBIT | 531 | 134 | 303 | 151 | 219 |
| Net financials | -6 | -9 | -11 | -9 | -17 |
| Profit before tax | 525 | 125 | 292 | 142 | 202 |
| Tax | 117 | 27 | 65 | 32 | 45 |
| Net profit | 408 | 98 | 227 | 110 | 157 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 2.308 | 1.925 | 2.053 | 2.112 | 2.550 |
| Equity | 1.440 | 1.046 | 1.170 | 1.075 | 1.027 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 868 | 879 | 884 | 1.037 | 1.523 |
| Total debt | 868 | 879 | 884 | 1.037 | 1.523 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
NM Management | Management | 2001 |
| Former (1) | ||
| Audit | 2001 – 2006 | |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
| Board of Directors | 2001 | |
| Board of Directors | 2001 | |
| Board of Directors | 2001 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 50–66.65% | 2014 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2014 | |
| Company | 15–19.99% | 0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Niels Møller | Management | 0 companies |
| Revisionsfirmaet Svend Aage Sønderup | Audit | 0 companies |
| Michael Møller | Board of Directors | 0 companies |
| Charlotte Møller | Board of Directors | 0 companies |
| Bodil Møller | Board of Directors | 0 companies |