| Revenue | DKK 56,7M | +7% |
| EBITDA | DKK 7,1M | -32% |
| Net profit | DKK 3,6M | -53% |
| Total assets | DKK 95,6M | -4% |
| Equity | DKK 52,8M | -1% |
| Employees | 199 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.385 | 4.559 | 3.740 | 6.468 | 11.924 | 13.244 | 20.129 | 25.462 | 51.101 | 61.341 | 52.439 | 52.738 | 56.673 |
| Staff expenses | -2.892 | -2.969 | -4.083 | -7.669 | -10.742 | -12.919 | -14.616 | -17.352 | -26.711 | -36.825 | -39.277 | -42.331 | -49.621 |
| EBITDA | 1.493 | 1.590 | -343 | -1.201 | 1.182 | 326 | 5.539 | 8.110 | 24.716 | 24.516 | 13.162 | 10.406 | 7.052 |
| Depreciation & amort. | -37 | -28 | -112 | -467 | -762 | -1.037 | -1.029 | -1.008 | -1.502 | -2.153 | -2.809 | -3.045 | -3.902 |
| EBIT | 1.456 | 1.562 | -455 | -1.668 | 420 | -711 | 4.510 | 7.102 | 23.214 | 22.363 | 10.353 | 7.361 | 3.150 |
| Net financials | -17 | 35 | -8 | 33 | -148 | -559 | -21 | -233 | -603 | 385 | -355 | 1.966 | 1.066 |
| Profit before tax | 1.439 | 1.598 | -463 | -1.635 | 273 | -1.271 | 4.489 | 6.869 | 22.611 | 22.748 | 9.998 | 9.326 | 4.216 |
| Tax | 359 | 398 | -110 | -354 | 63 | -296 | 997 | 1.523 | 4.951 | 5.005 | 2.233 | 1.702 | 636 |
| Net profit | 1.080 | 1.200 | -353 | -1.281 | 210 | -974 | 3.492 | 5.346 | 17.660 | 17.743 | 7.765 | 7.625 | 3.580 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.163 | 4.991 | 11.283 | 15.208 | 19.847 | 22.344 | 27.314 | 33.423 | 72.663 | 89.269 | 108.259 | 99.642 | 95.618 |
| Equity | 1.930 | 2.529 | 6.376 | 7.846 | 8.055 | 7.081 | 10.574 | 15.519 | 32.179 | 45.922 | 49.687 | 53.311 | 52.789 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 335 | 3.459 | 5.075 | 4.368 | 7.402 | 5.138 |
| Short-term debt | 1.233 | 2.449 | 4.907 | 7.363 | 11.792 | 15.263 | 16.633 | 17.548 | 36.988 | 38.224 | 54.116 | 38.873 | 37.678 |
| Total debt | 1.233 | 2.449 | 4.907 | 7.363 | 11.792 | 15.263 | 16.633 | 17.884 | 40.448 | 43.300 | 58.484 | 46.275 | 42.816 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NK Management | Management | 2005 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2014 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BM HOLDING LØKKEN ApS | Company | 50.0% | 50.0% | 2016 |
EGMONT PRINTING SERVICE A/S | Company | 33.3% | 33.3% | 2016 |
EGMONT PUBLISHING DIGITAL A/S | Company | 33.3% | 33.3% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Nils Kjølberg Træholt | Management | 0 companies |
| Carsten Pingel | Board of Directors | 0 companies |
| Stine Stærk Træholt | Board of Directors | 0 companies |
| Peter Schrøder | Board of Directors | 0 companies |
| Kristian Tore Brinckmann Kristensen | Chairman | 0 companies |
| Stine Schierup | Board of Directors | 0 companies |
| Torsten Bjerre Rasmussen | Board of Directors | 0 companies |
| Cato Broberg | Board of Directors | 0 companies |