| Revenue | DKK 5,2M | -22% |
| EBITDA | DKK 751K | -50% |
| Net profit | DKK 146K | -79% |
| Total assets | DKK 12,8M | -11% |
| Equity | DKK 3,8M | -11% |
| Employees | 7 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 6.553 | 4.923 | 5.204 | 5.393 | 7.301 | 6.673 | 7.209 | 5.375 | 6.791 | 8.515 | 5.073 | 6.010 | 6.619 | 5.160 |
| Staff expenses | -4.662 | -3.994 | -4.195 | -3.994 | -5.820 | -5.668 | -5.743 | -5.448 | -5.883 | -5.658 | -4.900 | -5.042 | -5.128 | -4.409 |
| EBITDA | 1.890 | 930 | 1.009 | 1.399 | 1.482 | 1.005 | 1.466 | -73 | 907 | 2.857 | 173 | 968 | 1.491 | 751 |
| Depreciation & amort. | 199 | 137 | 149 | 156 | 129 | -157 | -161 | -118 | -186 | -207 | -226 | -240 | -240 | -248 |
| EBIT | 1.691 | 792 | 860 | 1.243 | 1.353 | 848 | 1.305 | -190 | 721 | 2.650 | -53 | 727 | 1.250 | 503 |
| Net financials | -93 | -184 | -141 | -154 | -133 | -90 | -102 | -89 | -220 | -168 | -238 | -369 | -366 | -314 |
| Profit before tax | 1.598 | 609 | 719 | 1.089 | 1.220 | 758 | 1.203 | -279 | 500 | 2.482 | -291 | 359 | 885 | 189 |
| Tax | 400 | 129 | 175 | 257 | 271 | 177 | 265 | -60 | 234 | 419 | -61 | 80 | 195 | 43 |
| Net profit | 1.199 | 479 | 544 | 832 | 949 | 581 | 937 | -219 | 266 | 2.062 | -230 | 279 | 689 | 146 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 9.867 | 6.464 | 7.810 | 7.666 | 7.191 | 11.078 | 7.796 | 8.030 | 12.493 | 13.765 | 14.135 | 15.269 | 14.430 | 12.842 |
| Equity | 4.709 | 1.813 | 2.107 | 2.689 | 3.138 | 3.719 | 3.657 | 2.538 | 2.804 | 4.666 | 3.436 | 3.715 | 4.204 | 3.750 |
| Long-term debt | 1.174 | 1.393 | 1.009 | 1.365 | 1.308 | 1.249 | 1.189 | 1.187 | 4.471 | 4.839 | 4.544 | 4.426 | 4.151 | 3.917 |
| Short-term debt | 3.754 | 3.078 | 4.499 | 3.383 | 2.490 | 5.744 | 2.671 | 4.079 | 4.921 | 3.877 | 5.832 | 6.727 | 5.587 | 4.654 |
| Total debt | 4.928 | 4.472 | 5.508 | 4.748 | 3.798 | 6.994 | 3.860 | 5.266 | 9.393 | 8.716 | 10.377 | 11.153 | 9.737 | 8.571 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NF Founder | Founder | 2005 | — | — |
HM Management | Management | 2005 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2020 | — | — | |
| Board of Directors | 2005 | — | — | |
| Chairman | 2012 | — | — | |
| Board of Directors | 2026 | — | — | |
| Board of Directors | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MM 2022 Holding ApS | Company | 100.0% | 100.0% | 2022 |
HMA STRANDBY HOLDING ApS | Company | 50.0% | 50.0% | 2020 |
RMN 2020 Holding ApS | Company | 50.0% | 50.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Nils Friis Østergaard | Founder | 0 companies |
| Henrik Munk Andersen | Management | 0 companies |
| Rasmus Malte Nielsen | Chairman | 0 companies |
| Hans Friis Østergaard | Board of Directors | 0 companies |
| Jens Christian Christensen | Chairman | 0 companies |
| Jan Thaarup | Board of Directors | 0 companies |
| Vivi Vestergaard Andersen | Board of Directors | 0 companies |