| Revenue | DKK 3,5M | -47% |
| EBITDA | DKK -5,1M | -32% |
| Net profit | DKK -4,4M | -5% |
| Total assets | DKK 4M | -11% |
| Equity | DKK -7,9M | -131% |
| Employees | 14 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 10.375 | 14.225 | 13.885 | 17.631 | 4.990 | 14.909 | 18.560 | 18.324 | 9.139 | 13.890 | 13.555 | 6.678 | 3.538 |
| Staff expenses | -8.355 | -9.656 | -10.418 | -14.435 | -5.073 | -15.826 | -13.629 | -13.232 | -8.722 | -14.086 | -13.254 | -10.497 | -8.598 |
| EBITDA | 2.020 | 4.569 | 3.467 | 3.196 | -83 | -917 | 4.931 | 5.092 | 417 | -196 | 301 | -3.819 | -5.060 |
| Depreciation & amort. | -1.222 | -1.086 | -1.123 | -1.799 | -664 | -2.265 | -1.754 | -1.659 | -838 | -890 | -190 | -179 | -474 |
| EBIT | 798 | 3.483 | 2.344 | 1.397 | -747 | -3.182 | 3.177 | 3.433 | -421 | -1.086 | 111 | -3.998 | -5.534 |
| Net financials | 934 | -907 | -100 | -384 | -1.668 | -398 | 12 | -68 | 352 | 504 | -64 | -226 | 1.112 |
| Profit before tax | 1.732 | 2.577 | 2.243 | 1.013 | -2.415 | -3.580 | 3.189 | 3.365 | -69 | -582 | 47 | -4.224 | -4.422 |
| Tax | 428 | 634 | 504 | 164 | -170 | -672 | 425 | 742 | -93 | -229 | 45 | -22 | -0 |
| Net profit | 1.303 | 1.943 | 1.739 | 848 | -2.245 | -2.908 | 2.764 | 2.623 | 24 | -353 | 2 | -4.202 | -4.422 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 19.653 | 28.570 | 17.037 | 22.486 | 13.895 | 11.074 | 9.481 | 9.484 | 9.376 | 7.313 | 6.264 | 4.423 | 3.953 |
| Equity | 6.104 | 7.047 | 7.786 | 7.635 | 1.937 | -2.597 | 446 | 3.069 | 1.687 | 934 | 862 | -3.426 | -7.923 |
| Long-term debt | 316 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 596 | 1.352 | 616 | 637 | 868 |
| Short-term debt | 12.180 | 20.796 | 8.059 | 13.690 | 11.958 | 13.103 | 8.282 | 6.036 | 6.976 | 5.027 | 4.764 | 7.212 | 11.008 |
| Total debt | 12.496 | 20.796 | 8.059 | 13.690 | 11.958 | 13.103 | 8.282 | 6.036 | 7.572 | 6.379 | 5.380 | 7.849 | 11.876 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MJ Management | Management | 2024 | — | — |
NL Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
NB Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2016 | — | — | |
| Chairman | 2004 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2016 | — | — | |
| Chairman | 2009 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
4b Capital ApS | Company | 66.7% | 66.7% | 2020 |
MNVR Holding ApS | Company | 100.0% | 100.0% | 2016 |
NLH INVEST ApS | Company | 15.0% | 15.0% | 2020 |
RWJ INVEST ApS | Company | 5.0% | 5.0% | 2020 |
INNOLOGY ApS | Company | 5.0% | 5.0% | 2008 |
| Individual | 5.0% | 5.0% | 2021 | |
BOYUM HOLDING ApS | Company | 66.7% | 66.7% | 2002 |
| Individual | 5.0% | 5.0% | 2021 | |
V.N. Holding ApS | Company | 10.0% | 10.0% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Jensen Øllgaard | Management | 0 companies |
| Niels Lindholt Hermansen | Chief Executive Officer | 0 companies |
| Nadja Boyum | Chief Executive Officer | 0 companies |
| Vagn Knude Nielsen | Board of Directors | 0 companies |
| Jesper Holdt Tikiøb | Board of Directors | 0 companies |
| Steffen Lerche | Board of Directors | 0 companies |
| Morten Brøbecher Thorndahl | Board of Directors | 0 companies |
| Steen Bøgelund Hagengaard | Board of Directors | 0 companies |
| Jesper Fogh | Board of Directors | 0 companies |
| Torben Jensen | Chairman | 0 companies |
| Michael Offersøy Nielsen | Board of Directors | 0 companies |
| Mikael Boyum | Chairman | 0 companies |
| Niels Poulsen Stenfeldt | Chairman | 0 companies |