| Revenue | DKK 2,6M | -26% |
| EBITDA | DKK -1,3M | -92% |
| Net profit | DKK -1,1M | -74% |
| Total assets | DKK 2,3M | -36% |
| Equity | DKK -1,4M | -406% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.546 | 3.561 | 3.264 | 2.241 | 3.877 | 3.147 | 3.941 | 3.890 | 3.440 | 2.562 |
| Staff expenses | -2.409 | -2.741 | -2.766 | -2.683 | -3.249 | -3.341 | -3.690 | -4.038 | -4.104 | -3.836 |
| EBITDA | 137 | 820 | 498 | -442 | 657 | -194 | 251 | -148 | -664 | -1.273 |
| Depreciation & amort. | -49 | -2 | -15 | -9 | -14 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 88 | 818 | 483 | -451 | 642 | -194 | 251 | -148 | -664 | -1.273 |
| Net financials | -89 | -113 | -93 | -124 | -200 | -130 | -229 | -185 | -133 | -119 |
| Profit before tax | -1 | 705 | 390 | -575 | 442 | -324 | 22 | -333 | -796 | -1.393 |
| Tax | 7 | 188 | 101 | -290 | 103 | -72 | 11 | -65 | -169 | -303 |
| Net profit | -8 | 517 | 288 | -285 | 339 | -252 | 11 | -268 | -628 | -1.090 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.873 | 2.588 | 2.810 | 2.368 | 3.583 | 4.137 | 4.357 | 4.028 | 3.538 | 2.278 |
| Equity | 9 | 526 | 815 | 529 | 869 | 617 | 627 | 359 | -269 | -1.358 |
| Long-term debt | 17 | -78 | -173 | 0 | 0 | 0 | 0 | 0 | 0 | 1.690 |
| Short-term debt | 1.864 | 1.984 | 1.822 | 1.838 | 2.715 | 3.520 | 3.729 | 3.669 | 3.807 | 1.947 |
| Total debt | 1.864 | 1.984 | 1.822 | 1.838 | 2.715 | 3.520 | 3.729 | 3.669 | 3.807 | 3.636 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CS Chief Executive Officer | Chief Executive Officer | 2005 | — | — |
RF | Audit | 2005 | — | — |
HP Chief Executive Officer | Chief Executive Officer | 2005 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Chairman | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
NM & MS HOLDING ApS | Company | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Christian Stenild | Chief Executive Officer | 0 companies |
| Rene Flemming Mina Jakobsen | Audit | 0 companies |
| Henrik Peter Sørensen | Chief Executive Officer | 0 companies |
| Torsten Pedersen | Board of Directors | 0 companies |
| Per Tagora | Chairman | 0 companies |