| Revenue | DKK 894K | +4% |
| EBITDA | DKK 330K | +8% |
| Net profit | DKK 255K | +15% |
| Total assets | DKK 501K | -22% |
| Equity | DKK 310K | -28% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 876 | 544 | 663 | 752 | 890 | 821 | 1.149 | 422 | 797 | 1.521 | 812 | 821 | 860 | 894 |
| Staff expenses | -689 | -528 | -607 | -710 | -878 | -756 | -831 | -799 | -789 | -1.386 | -601 | -1.051 | -556 | -564 |
| EBITDA | 187 | 16 | 56 | 42 | 12 | 65 | 317 | -377 | 7 | 135 | 211 | -230 | 305 | 330 |
| Depreciation & amort. | -0 | 6 | 1 | 7 | 9 | -0 | -23 | -38 | -37 | -16 | -0 | -0 | -0 | -0 |
| EBIT | 187 | 10 | 55 | 36 | 3 | 65 | 294 | -415 | -30 | 119 | 211 | -230 | 305 | 330 |
| Net financials | 0 | 1 | 3 | 3 | 0 | 0 | 0 | -3 | 55 | 52 | -217 | 145 | -33 | -3 |
| Profit before tax | 187 | 11 | 59 | 39 | 3 | 65 | 295 | -417 | 26 | 171 | -5 | -85 | 272 | 327 |
| Tax | 9 | 20 | 14 | 11 | 2 | 15 | 68 | -48 | -6 | 33 | 34 | 9 | 14 | 55 |
| Net profit | 178 | -9 | 44 | 28 | 1 | 50 | 227 | -369 | 31 | 139 | -79 | -94 | 222 | 255 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 362 | 470 | 598 | 447 | 391 | 331 | 770 | 789 | 1.479 | 1.845 | 1.156 | 510 | 646 | 501 |
| Equity | 212 | 118 | 162 | 190 | 156 | 206 | 433 | -239 | 543 | 681 | 602 | 208 | 430 | 310 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 45 | 54 | 0 | 22 | 63 |
| Short-term debt | 150 | 352 | 435 | 256 | 235 | 125 | 336 | 1.027 | 936 | 1.118 | 500 | 302 | 194 | 128 |
| Total debt | 150 | 352 | 435 | 256 | 235 | 125 | 336 | 1.027 | 936 | 1.164 | 554 | 302 | 215 | 191 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OU Founder | Founder | 2002 | — | — |
TI Founder | Founder | 2002 | — | — |
CJ Management | Management | 2007 | — | — |
PM Founder | Founder | 2002 | — | — |
HC Audit | Audit | 2002 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2002 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
NORDIC GROUP ApS | Company | 100.0% | 100.0% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| Oscar Umahro Cadogan | Founder | 0 companies |
| Thorbjörg Ingveldardóttir | Founder | 0 companies |
| Christopher John Liebe Moore | Management | 0 companies |
| Peter Mikkelsen | Founder | 0 companies |
| Hans Christensen | Audit | 0 companies |
| Anne Catherine Færgemann Moore | Board of Directors | 0 companies |