| Revenue | DKK 1,6M | +157% |
| EBITDA | DKK 205K | +120% |
| Net profit | DKK 82K | +106% |
| Total assets | DKK 2,7M | +55% |
| Equity | DKK 283K | +41% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.142 | 1.234 | 1.433 | — | 1.828 | 1.567 | 1.413 | 1.168 | 1.643 | 1.143 | 2.044 | 1.939 | 614 | 1.578 |
| Staff expenses | -976 | -1.005 | -1.158 | -0 | -1.239 | -1.165 | -1.141 | -1.116 | -1.240 | -1.651 | -1.331 | -999 | -1.634 | -1.373 |
| EBITDA | 166 | 229 | 275 | 0 | 589 | 403 | 271 | 52 | 403 | -508 | 713 | 940 | -1.020 | 205 |
| Depreciation & amort. | -22 | -25 | -33 | -0 | -42 | -41 | -41 | -47 | -67 | -66 | -66 | -66 | -48 | -64 |
| EBIT | 144 | 203 | 242 | 0 | 547 | 361 | 231 | 5 | 336 | -574 | 646 | 874 | -1.068 | 141 |
| Net financials | -36 | 10 | -10 | 0 | 4 | 10 | -9 | -27 | 52 | 25 | 40 | 46 | -328 | -91 |
| Profit before tax | 108 | 213 | 231 | 0 | 551 | 372 | 221 | -23 | 388 | -549 | 686 | 920 | -1.375 | 82 |
| Tax | 28 | 57 | 63 | -0 | 125 | 84 | 51 | 3 | 96 | -118 | 159 | 212 | -97 | -0 |
| Net profit | 79 | 156 | 169 | 0 | 426 | 287 | 170 | -26 | 292 | -431 | 527 | 708 | -1.278 | 82 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.160 | 1.434 | 0 | 0 | 1.974 | 2.324 | 1.894 | 2.371 | 2.989 | 1.696 | 2.874 | 2.563 | 1.761 | 2.725 |
| Equity | 205 | 362 | 0 | 0 | 851 | 838 | 608 | 482 | 774 | 343 | 870 | 1.579 | 201 | 283 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 453 | 374 | 321 | 126 | 83 | 86 | 89 |
| Short-term debt | 954 | 1.072 | 0 | 0 | 1.124 | 1.486 | 1.286 | 1.435 | 1.839 | 1.031 | 1.878 | 901 | 1.474 | 2.353 |
| Total debt | 954 | 1.072 | 0 | 0 | 1.124 | 1.486 | 1.286 | 1.889 | 2.213 | 1.353 | 2.004 | 984 | 1.560 | 2.441 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MW Management | Management | 2001 | — | — |
CR Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2001 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
NID Group ApS | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Weien Søgaard Larsen | Management | 0 companies |
| Claus Rønne | Chief Executive Officer | 0 companies |
| Lars Rendtorff Søgaard | Board of Directors | 0 companies |
| Benny Larsen | Board of Directors | 0 companies |