| Revenue | DKK 3,5M | +17% |
| EBITDA | DKK 870K | +240% |
| Net profit | DKK 531K | +843% |
| Total assets | DKK 4,3M | +15% |
| Equity | DKK 2M | +36% |
| Employees | 9 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 3.621 | 3.407 | 2.786 | 2.945 | 3.450 |
| Staff expenses | -2.835 | -2.721 | -2.295 | -2.690 | -2.580 |
| EBITDA | 786 | 686 | 492 | 256 | 870 |
| Depreciation & amort. | -105 | -117 | -153 | -165 | -166 |
| EBIT | 681 | 569 | 339 | 91 | 704 |
| Net financials | -63 | -28 | -23 | -29 | -22 |
| Profit before tax | 617 | 541 | 315 | 62 | 682 |
| Tax | 127 | 111 | 61 | 6 | 150 |
| Net profit | 490 | 430 | 254 | 56 | 531 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 3.941 | 3.806 | 3.658 | 3.731 | 4.273 |
| Equity | 1.498 | 1.428 | 1.432 | 1.489 | 2.020 |
| Long-term debt | 1.249 | 1.177 | 1.104 | 1.030 | 956 |
| Short-term debt | 814 | 771 | 677 | 758 | 830 |
| Total debt | 2.063 | 1.948 | 1.781 | 1.788 | 1.785 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
JØ Management | Management | 2007 |
NT Founder | Founder | 2003 |
| Former (1) | ||
VR Management | Management | 2003 – 2018 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2018 | |
| Company | 50–66.65% | 50–66.65% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Jesper Ørom | Management | 0 companies |
| Niels Tellerup | Founder | 0 companies |
| Vibeke Relund | Management | 0 companies |