| Revenue | DKK 518,3M | -4% |
| EBITDA | DKK 14,4M | +65% |
| Net profit | DKK 10,4M | +68% |
| Total assets | DKK 181,6M | -14% |
| Equity | DKK 48,2M | +10% |
| Employees | 6 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 350.074 | 417.170 | 453.195 | 540.884 | 518.341 |
| Staff expenses | -5.141 | -6.827 | -7.546 | -6.022 | -7.257 |
| EBITDA | 5.186 | 12.017 | 13.387 | 8.771 | 14.447 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | 5.186 | 12.017 | 13.387 | 8.771 | 14.447 |
| Net financials | -1.260 | 1.451 | 2.939 | -1.455 | -1.617 |
| Profit before tax | 3.926 | 13.468 | 16.326 | 7.316 | 12.830 |
| Tax | 831 | 2.546 | 2.826 | 1.113 | 2.386 |
| Net profit | 3.095 | 10.922 | 13.500 | 6.203 | 10.444 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 114.419 | 161.179 | 206.560 | 211.630 | 181.559 |
| Equity | 40.812 | 48.640 | 51.240 | 43.942 | 48.186 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 73.607 | 112.539 | 155.320 | 167.688 | 133.373 |
| Total debt | 73.607 | 112.539 | 155.320 | 167.688 | 133.373 |
| Name | Role | Member since |
|---|---|---|
| Former (2) | ||
NM Management | Management | 2016 – 2025 |
FG Management | Management | 2005 – 2016 |
| Name | Role | Member since |
|---|---|---|
| Former (6) | ||
| Board of Directors | 2005 – 2012 | |
| Board of Directors | 2020 – 2025 | |
| Board of Directors | 2020 – 2021 | |
| Board of Directors | 2019 – 2020 | |
| Board of Directors | 2005 – 2025 | |
| Board of Directors | 2005 – 2020 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 20–24.99% | 20–24.99% | 2024 | |
| Individual | 100% | 100% | 2005 | |
| Company | 10–14.99% | 10–14.99% | 2024 | |
| Company | 66.67–89.99% | 66.67–89.99% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Nicholai Møller Karlshøj | Management | 0 companies |
| Finn Gertov | Management | 0 companies |
| Gerald Stephen Berry | Board of Directors | 0 companies |
| Lars Lykke Sørensen | Board of Directors | 0 companies |
| Thomas Rørholm Jordansen | Board of Directors | 0 companies |
| Adrian Crookes | Board of Directors | 0 companies |
| Ulrik Bjerre Rasmussen | Board of Directors | 0 companies |
| Fridrik Mår Thorsteinsson | Board of Directors | 0 companies |