| Revenue | DKK 1,3M | +15% |
| EBITDA | DKK -207K | +57% |
| Net profit | DKK -209K | +57% |
| Total assets | DKK 1,5M | -11% |
| Equity | DKK 567K | -27% |
| Employees | 9 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.923 | 2.977 | 2.884 | 2.216 | 2.113 | 1.018 | 1.048 | 1.365 | 913 | 1.341 | 1.393 | 1.432 | 1.093 | 1.258 |
| Staff expenses | -1.845 | -1.702 | -1.769 | -1.663 | -1.402 | -1.374 | -1.342 | -1.368 | -1.318 | -1.401 | -1.430 | -1.448 | -1.577 | -1.464 |
| EBITDA | -62 | 162 | 12 | -324 | -191 | -356 | -294 | -3 | -405 | -160 | -36 | -16 | -484 | -207 |
| Depreciation & amort. | 16 | -4 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -79 | 158 | 12 | -324 | -191 | -356 | -294 | -3 | -405 | -160 | -36 | -16 | -484 | -207 |
| Net financials | 1 | 0 | -0 | -0 | -0 | -0 | -0 | 508 | -25 | -3 | -1 | -79 | -3 | -2 |
| Profit before tax | -78 | 159 | 12 | -324 | -110 | -200 | -167 | 506 | -430 | -163 | -38 | -95 | -487 | -209 |
| Tax | 35 | 41 | 5 | 124 | 40 | 78 | 64 | 0 | 311 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -113 | 118 | 8 | -448 | -150 | -278 | -231 | 505 | -741 | -163 | -38 | -95 | -487 | -209 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.425 | 2.492 | 2.469 | 2.366 | 2.231 | 2.074 | 2.002 | 2.104 | 1.600 | 1.621 | 1.620 | 1.744 | 1.663 | 1.475 |
| Equity | 1.426 | 1.544 | 1.552 | 1.104 | 954 | 675 | 445 | 950 | 208 | 45 | 8 | -88 | 776 | 567 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 999 | 947 | 917 | 1.263 | 1.278 | 1.399 | 1.558 | 1.154 | 1.392 | 1.576 | 1.612 | 1.832 | 887 | 907 |
| Total debt | 999 | 947 | 917 | 1.263 | 1.278 | 1.399 | 1.558 | 1.154 | 1.392 | 1.576 | 1.612 | 1.832 | 887 | 907 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NS Management | Management | 2004 | — | — |
MA Management | Management | 2008 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2004 | — | — | |
| Deputy Chairman | 2015 | — | — | |
| Deputy Chairman | 2008 | — | — | |
| Board of Directors | 2004 | — | — | |
| Chairman | 2008 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MARIT NIM HOLDING ApS | Company | 66.7% | 66.7% | 2023 |
CENTRAL-INVEST ApS | Company | 10.0% | 10.0% | 2023 |
| Individual | 5.0% | 5.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Niels Søren Pedersen | Management | 0 companies |
| Marit Andrea Nim | Management | 0 companies |
| Erik Nyborg | Board of Directors | 0 companies |
| Sarah Nim | Deputy Chairman | 0 companies |
| Rolf Bülow | Deputy Chairman | 0 companies |
| Vibeke Ulrik Pedersen | Board of Directors | 0 companies |
| Kenn Tränch Andersen | Chairman | 0 companies |