| Revenue | DKK 18,2M | +1% |
| EBITDA | DKK 5,7M | -20% |
| Net profit | DKK -2,9M | -600% |
| Total assets | DKK 57,8M | -11% |
| Equity | DKK 6,2M | +800% |
| Employees | 25 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 4.923 | 4.940 | 1.335 | 7.169 | 3.893 | 13.864 | 17.921 | 18.159 |
| Staff expenses | -2.001 | -2.238 | -3.351 | -5.668 | -5.615 | -7.726 | -10.843 | -12.504 |
| EBITDA | 1.652 | 2.702 | -2.029 | 1.501 | -1.840 | 6.138 | 7.078 | 5.655 |
| Depreciation & amort. | -0 | -1.523 | -2.129 | -10.447 | -3.280 | -6.101 | -6.417 | -6.727 |
| EBIT | 1.652 | 1.179 | -4.158 | -8.946 | -5.120 | 38 | 662 | -1.072 |
| Net financials | -776 | -914 | -1.283 | 2.308 | -1.086 | -1.206 | -996 | -970 |
| Profit before tax | 876 | 265 | -5.440 | -6.638 | -6.206 | -1.169 | -335 | -2.042 |
| Tax | 206 | 32 | -1.195 | -1.472 | 150 | 114 | -911 | 843 |
| Net profit | 669 | 232 | -4.245 | -5.166 | -6.356 | -1.283 | 576 | -2.884 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 19.944 | 23.141 | 22.735 | 53.001 | 59.526 | 68.799 | 64.843 | 57.752 |
| Equity | — | 4.585 | 340 | -1.826 | -8.183 | -1.466 | -889 | 6.226 |
| Long-term debt | 14.834 | 12.902 | 10.896 | 32.412 | 36.311 | 38.063 | 31.584 | 12.720 |
| Short-term debt | 4.090 | 4.925 | 11.499 | 22.415 | 31.398 | 31.229 | 33.198 | 36.604 |
| Total debt | 18.923 | 17.826 | 22.396 | 54.827 | 67.709 | 69.292 | 64.782 | 49.324 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MF Management | Management | 2015 | — | — |
EV Management | Management | 2014 | — | — |
NC Management | Management | 2004 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2013 | — | — | |
| Chairman | 2011 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2016 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
RAGN-SELLS DANMARK A/S | Company | 100.0% | 100.0% | 2015 |
NC NIELSEN HOLDING ApS | Company | 25.0% | 25.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Massimo Forti | Management | 0 companies |
| Erik Veber | Management | 0 companies |
| Niels Christian Nørgaard Nielsen | Management | 0 companies |
| Helle Nørgaard Nielsen | Chairman | 0 companies |
| Jess Aagaard | Chairman | 0 companies |
| Hans Duus Jørgensen | Board of Directors | 0 companies |
| Søren Gath Hansen | Board of Directors | 0 companies |
| Bjørn Hoel | Chairman | 0 companies |
| Carl Christian Sonne | Board of Directors | 0 companies |
| Søren Ryhmer | Board of Directors | 0 companies |