| Revenue | DKK -8K | +0% |
| EBITDA | DKK -8K | +0% |
| Net profit | DKK 980K | -22% |
| Total assets | DKK 6,2M | -2% |
| Equity | DKK 4,6M | +27% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | — | — | — | — | -5 | -12 | -6 | -7 | -7 | -8 | -6 | -8 | -8 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 247 | -9 | -3 | 16 | -4 | -5 | 26 | -6 | -7 | -7 | -8 | -6 | -8 | -8 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 247 | -9 | -3 | 16 | -4 | -5 | 26 | -6 | -7 | -7 | -8 | -6 | -8 | -8 |
| Net financials | 96 | 213 | 2.244 | 2.961 | 2.359 | 2.478 | -77 | 2.637 | 2.939 | 2.944 | 2.135 | 2.036 | 1.248 | 982 |
| Profit before tax | 343 | 204 | 2.241 | 2.976 | 2.373 | 2.506 | -51 | 2.631 | 2.932 | 2.938 | 2.127 | 2.029 | 1.240 | 974 |
| Tax | 64 | 3 | 1 | 10 | 9 | 17 | 19 | -15 | -15 | -13 | -14 | -15 | -13 | -6 |
| Net profit | 279 | 201 | 2.240 | 2.966 | 2.364 | 2.489 | -70 | 2.646 | 2.946 | 2.951 | 2.142 | 2.044 | 1.253 | 980 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 885 | 2.868 | 8.818 | 9.132 | 8.412 | 9.321 | 6.837 | 6.837 | 6.973 | 7.217 | 6.606 | 6.512 | 6.370 | 6.226 |
| Equity | 718 | 694 | 2.935 | 3.651 | 2.715 | 2.804 | 183 | 130 | 376 | 326 | 368 | 2.412 | 3.665 | 4.645 |
| Long-term debt | 151 | 117 | 849 | 793 | 301 | 575 | 0 | 586 | 597 | 557 | 296 | 302 | 148 | 51 |
| Short-term debt | 16 | 2.057 | 5.035 | 4.688 | 5.397 | 5.942 | 6.653 | 6.121 | 6.000 | 6.333 | 5.942 | 3.798 | 2.557 | 1.530 |
| Total debt | 167 | 2.174 | 5.884 | 5.481 | 5.698 | 6.517 | 6.653 | 6.707 | 6.597 | 6.890 | 6.238 | 4.100 | 2.705 | 1.581 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NM Founder | Founder | 2005 | — | — |
NR Management | Management | 2005 | — | — |
MF Management | Management | 2005 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BEHRENDSEN ApS | Company | 33.3% | 33.3% | 2011 |
MARTIN FROSTHOLM ApS | Company | 33.3% | 33.3% | 2011 |
NEMETH ENTERPRISES ApS | Company | 33.3% | 33.3% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Nikolaj Michael Nemeth | Founder | 0 companies |
| Niels Raun Behrendsen | Management | 0 companies |
| Martin Frostholm | Management | 0 companies |