| Revenue | DKK -352K | -81% |
| EBITDA | DKK -749K | +64% |
| Net profit | DKK 7,7M | +531% |
| Total assets | DKK 74,4M | +7% |
| Equity | DKK 66,1M | +13% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.124 | 84 | -398 | -565 | 9 | -1 | 419 | 7 | 196 | 297 | -113 | -470 | -1.842 | -352 |
| Staff expenses | -1.492 | -965 | -249 | -0 | -0 | -0 | -0 | -0 | -0 | -180 | -125 | -238 | -247 | -397 |
| EBITDA | -415 | -897 | -703 | -565 | 9 | -1 | 419 | 7 | 196 | 117 | -238 | -709 | -2.090 | -749 |
| Depreciation & amort. | -63 | -30 | -56 | -60 | -62 | -63 | -63 | -63 | -64 | -70 | -169 | -72 | -72 | -72 |
| EBIT | -479 | -927 | -759 | -625 | -54 | -64 | 356 | -56 | 132 | 47 | -407 | -781 | -2.162 | -821 |
| Net financials | -3.877 | 3.664 | 1.408 | 911 | -1.250 | 6.495 | -746 | 1.679 | 2.678 | 7.903 | 721 | 5.530 | 741 | 8.977 |
| Profit before tax | -4.356 | 2.736 | 649 | 285 | -1.303 | 6.432 | -390 | 1.623 | 2.810 | 7.950 | 314 | 4.749 | -1.421 | 8.156 |
| Tax | -139 | 869 | 803 | 1.134 | 3.061 | 1.287 | -345 | -3 | 622 | 1.760 | 48 | 972 | 362 | 480 |
| Net profit | -4.216 | 1.867 | -154 | -848 | -4.364 | 5.144 | -45 | 1.626 | 2.188 | 6.190 | 267 | 3.777 | -1.783 | 7.676 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 59.153 | 53.991 | 51.235 | 52.760 | 47.024 | 51.246 | 48.858 | 50.458 | 54.591 | 62.244 | 66.054 | 69.822 | 69.221 | 74.407 |
| Equity | 58.374 | 49.589 | 50.010 | 48.951 | 44.385 | 47.752 | 46.674 | 48.299 | 50.488 | 56.678 | 56.835 | 60.497 | 58.595 | 66.149 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 779 | 4.402 | 1.225 | 3.808 | 2.640 | 3.493 | 2.184 | 2.158 | 4.103 | 5.566 | 9.219 | 9.325 | 10.626 | 8.257 |
| Total debt | 779 | 4.402 | 1.225 | 3.808 | 2.640 | 3.493 | 2.184 | 2.158 | 4.103 | 5.566 | 9.219 | 9.325 | 10.626 | 8.257 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NM Management | Management | 2021 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| Nicola Meyer | Management | 0 companies |