| Revenue | DKK 320K | -54% |
| EBITDA | DKK 49K | -88% |
| Net profit | DKK 1K | -100% |
| Total assets | DKK 497K | -17% |
| Equity | DKK 132K | +1% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.175 | 1.787 | 926 | 1.527 | 2.539 | 3.607 | 4.015 | 2.206 | 1.641 | 1.463 | 568 | 683 | 694 | 320 |
| Staff expenses | -1.072 | -1.632 | -763 | -1.192 | -2.347 | -3.157 | -3.761 | -2.239 | -1.596 | -1.625 | -677 | -532 | -414 | -285 |
| EBITDA | 103 | 155 | 163 | 335 | 192 | 450 | 115 | -33 | 45 | -162 | -84 | 151 | 408 | 49 |
| Depreciation & amort. | -19 | -33 | -45 | -28 | -75 | -113 | -0 | -135 | -73 | -41 | 13 | -0 | 64 | 7 |
| EBIT | 84 | 122 | 117 | 307 | 117 | 337 | 115 | -168 | -28 | -203 | -96 | 151 | 344 | 42 |
| Net financials | -46 | -50 | -51 | -32 | -29 | -17 | -19 | -55 | -29 | -7 | -36 | -35 | -27 | -27 |
| Profit before tax | 38 | 73 | 66 | 275 | 88 | 320 | 97 | -223 | -57 | -211 | -132 | 116 | 317 | 15 |
| Tax | 19 | 16 | 18 | 62 | 24 | 80 | 24 | -55 | -11 | -35 | -30 | 22 | 68 | 14 |
| Net profit | 19 | 56 | 49 | 213 | 64 | 240 | 73 | -167 | -46 | -175 | -101 | 94 | 249 | 1 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 508 | 567 | 421 | 1.001 | 1.375 | 1.591 | 1.613 | 761 | 934 | 886 | 630 | 607 | 597 | 497 |
| Equity | -255 | -199 | -150 | 63 | 127 | 367 | 336 | 61 | 15 | -111 | -213 | -118 | 131 | 132 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 763 | 766 | 571 | 938 | 814 | 1.216 | 1.275 | 700 | 920 | 997 | 842 | 725 | 466 | 366 |
| Total debt | 763 | 766 | 571 | 938 | 1.242 | 1.216 | 1.275 | 700 | 920 | 997 | 842 | 725 | 466 | 366 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NB Management | Management | 2017 | — | — |
MD Management | Management | 2004 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
N-G-C Holding ApS | Company | 100.0% | 100.0% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Nils Bendtsen | Management | 0 companies |
| Mette Drejer Nielsen | Management | 0 companies |