| Revenue | DKK 13,7M | +14% |
| EBITDA | DKK 1,8M | -17% |
| Net profit | DKK 1,4M | -16% |
| Total assets | DKK 5,9M | -19% |
| Equity | DKK 2,3M | -4% |
| Employees | 31 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.170 | 4.609 | 6.887 | 5.712 | 6.659 | 5.934 | 5.513 | 6.403 | 6.153 | 8.088 | 8.953 | 10.255 | 12.068 | 13.744 |
| Staff expenses | -3.985 | -4.288 | -5.712 | -5.577 | -5.721 | -5.166 | -5.165 | -6.377 | -5.708 | -7.272 | -8.476 | -8.432 | -9.893 | -11.931 |
| EBITDA | 185 | 321 | 1.175 | 135 | 938 | 768 | 347 | 27 | 445 | 817 | 472 | 1.824 | 2.175 | 1.813 |
| Depreciation & amort. | -60 | -135 | -196 | -182 | -138 | -122 | -42 | -93 | -97 | -108 | -104 | -77 | -16 | -8 |
| EBIT | 125 | 186 | 979 | -47 | 800 | 646 | 305 | -67 | 349 | 708 | 368 | 1.747 | 2.158 | 1.805 |
| Net financials | -32 | -12 | -16 | -25 | -15 | 8 | -21 | -61 | 40 | 1 | -78 | -38 | -13 | -11 |
| Profit before tax | 93 | 174 | 963 | -72 | 786 | 653 | 284 | -76 | 389 | 710 | 289 | 1.710 | 2.145 | 1.793 |
| Tax | -45 | 50 | 258 | 39 | 220 | 155 | 77 | 3 | 92 | 167 | 91 | 384 | 477 | 397 |
| Net profit | 105 | 124 | 705 | -132 | 566 | 498 | 207 | -80 | 297 | 543 | 199 | 1.326 | 1.668 | 1.396 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.579 | 2.805 | 3.536 | 3.879 | 4.868 | 5.176 | 5.905 | 6.211 | 7.607 | 5.343 | 4.189 | 6.445 | 7.262 | 5.880 |
| Equity | 1.484 | 1.608 | 2.224 | 2.092 | 2.658 | 3.156 | 3.263 | 2.683 | 2.980 | 1.043 | 942 | 2.073 | 2.441 | 2.337 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.094 | 1.197 | 1.313 | 1.787 | 2.200 | 1.990 | 2.579 | 3.462 | 4.575 | 4.250 | 3.207 | 4.286 | 4.741 | 3.433 |
| Total debt | 1.094 | 1.197 | 1.313 | 1.787 | 2.200 | 1.990 | 2.579 | 3.462 | 4.575 | 4.250 | 3.207 | 4.286 | 4.741 | 3.433 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NM Management | Management | 2005 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Jari Ask Nymann Holding ApS | Company | 33.3% | 33.3% | 2022 |
NMT Holding 2018 ApS | Company | 33.3% | 33.3% | 2018 |
MSP Lind Holding ApS | Company | 33.3% | 33.3% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Niels Martin Thomsen | Management | 0 companies |
| Jette Thomsen | Chairman | 0 companies |
| Jari Ask Nymann | Board of Directors | 0 companies |
| Martin Søndergaard Pedersen | Board of Directors | 0 companies |