| Revenue | DKK 2,2M | +206% |
| EBITDA | DKK 81K | +244% |
| Net profit | DKK -167K | +46% |
| Total assets | DKK 703K | -32% |
| Equity | DKK -365K | -85% |
| Employees | 0 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|---|
| Revenue | -87 | — | — | 609 | 722 | 2.208 |
| Staff expenses | -27 | -0 | -0 | -380 | -778 | -610 |
| EBITDA | 212 | 0 | 0 | 229 | -56 | 81 |
| Depreciation & amort. | -136 | -0 | -0 | -182 | -197 | -197 |
| EBIT | 76 | 0 | 0 | 47 | -253 | -116 |
| Net financials | -40 | 0 | 0 | -67 | -55 | -51 |
| Profit before tax | 116 | 0 | 0 | -21 | -309 | -167 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 116 | 0 | 0 | -21 | -309 | -167 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|---|
| Total assets | 1.444 | 0 | 0 | 1.289 | 1.033 | 703 |
| Equity | 9 | 0 | 0 | 111 | -198 | -365 |
| Long-term debt | -974 | 0 | 0 | 705 | 616 | 509 |
| Short-term debt | -461 | 0 | 0 | 473 | 614 | 558 |
| Total debt | -1.435 | 0 | 0 | 1.179 | 1.230 | 1.067 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NM Chief Executive Officer | Chief Executive Officer | 2005 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2006 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2006 | — | — | |
| Chairman | 2005 | — | — | |
| Board of Directors | 2005 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Niels Madsen | Chief Executive Officer | 0 companies |
| Christian Michael Andersen | Chairman | 0 companies |
| Finn Krogh Rants | Board of Directors | 0 companies |
| Anne Schwartz | Board of Directors | 0 companies |
| Henrik Helmer Fabricius | Board of Directors | 0 companies |
| Michael Christiani Havemann | Chairman | 0 companies |
| Dan Stricker | Board of Directors | 0 companies |