| Revenue | DKK 1,4M | -7% |
| EBITDA | DKK 637K | -14% |
| Net profit | DKK 472K | -14% |
| Total assets | DKK 1,5M | -22% |
| Equity | DKK 972K | -7% |
| Employees | 2 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 1.050 | 1.826 | 1.627 | 1.458 | 1.354 |
| Staff expenses | -904 | -710 | -705 | -720 | -718 |
| EBITDA | 146 | 1.116 | 921 | 739 | 637 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | 146 | 1.116 | 921 | 739 | 637 |
| Net financials | -18 | -15 | -30 | -25 | -15 |
| Profit before tax | 128 | 1.101 | 892 | 714 | 622 |
| Tax | 31 | 246 | 205 | 164 | 150 |
| Net profit | 97 | 856 | 687 | 549 | 472 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 1.752 | 2.137 | 2.281 | 1.869 | 1.460 |
| Equity | 679 | 1.478 | 1.187 | 1.049 | 972 |
| Long-term debt | 43 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.030 | 659 | 1.094 | 820 | 487 |
| Total debt | 1.073 | 659 | 1.094 | 820 | 487 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
NM Management | Management | 2013 |
| Former (2) | ||
JJ Audit | Audit | 2013 – 2015 |
NP Management | Management | 2004 – 2013 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2016 | |
| Board of Directors | 2020 | |
| Former (3) | ||
| Board of Directors | 2004 – 2016 | |
| Board of Directors | 2018 – 2020 | |
| Board of Directors | 2016 – 2018 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Jan Juul Buskbjerg | Audit | 0 companies |
| Nicole Madeleine Grandjean | Management | 0 companies |
| Niels Poulsen | Management | 0 companies |
| Hans Olesen Damgaard | Board of Directors | 0 companies |
| Francois Augustin Louis Grandjean | Board of Directors | 0 companies |
| Constance Eline Grandjean Poulsen | Board of Directors | 0 companies |
| Madelon Karoline Grandjean Poulsen | Board of Directors | 0 companies |
| Jacqueline Denise Grandjean | Board of Directors | 0 companies |