| Revenue | — | — |
| EBITDA | DKK 4,1M | -54% |
| Net profit | DKK 4,3M | -52% |
| Total assets | DKK 166,6M | -4% |
| Equity | DKK 155M | +3% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -817 | 4.632 | 3.011 | 6.672 | 24.165 | 10.692 | 11.818 | 11.593 | 9.312 | 8.046 | 16.157 | 6.263 | 8.888 | 4.133 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -817 | 4.632 | 3.011 | 6.672 | 24.165 | 10.692 | 11.818 | 11.593 | 9.312 | 8.046 | 16.157 | 6.263 | 8.888 | 4.133 |
| Net financials | -288 | 4.810 | 3.183 | 6.844 | 24.402 | 10.980 | 12.097 | 11.826 | 9.532 | 8.337 | 16.454 | 6.547 | 9.204 | 4.504 |
| Profit before tax | -334 | 4.732 | 3.096 | 6.764 | 24.275 | 10.877 | 11.984 | 11.720 | 9.427 | 8.227 | 16.337 | 6.450 | 9.091 | 4.332 |
| Tax | 110 | 5 | -0 | 3 | -4 | 18 | 12 | 5 | 4 | 18 | 14 | 21 | 22 | 6 |
| Net profit | -443 | 4.727 | 3.096 | 6.761 | 24.279 | 10.860 | 11.972 | 11.715 | 9.424 | 8.209 | 16.323 | 6.429 | 9.069 | 4.326 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 41.212 | 48.766 | 55.486 | 64.024 | 87.157 | 102.281 | 114.170 | 126.049 | 134.624 | 142.301 | 157.853 | 164.577 | 173.483 | 166.605 |
| Equity | 19.860 | 25.719 | 29.159 | 36.474 | 60.729 | 77.572 | 89.545 | 101.259 | 110.683 | 118.892 | 135.215 | 141.644 | 150.712 | 155.038 |
| Long-term debt | 10.000 | 10.000 | 10.000 | 10.000 | 10.000 | 10.000 | 10.000 | 10.000 | 10.000 | 10.000 | 10.000 | 10.000 | 10.000 | 10.000 |
| Short-term debt | 11.352 | 13.047 | 16.327 | 17.547 | 16.429 | 14.709 | 14.625 | 14.790 | 13.941 | 13.409 | 12.638 | 12.933 | 12.771 | 1.567 |
| Total debt | 21.352 | 23.047 | 26.327 | 27.547 | 26.429 | 24.709 | 24.625 | 24.790 | 23.941 | 23.409 | 22.638 | 22.933 | 22.771 | 11.567 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NM Management | Management | 2006 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
OMVP HOLDING ApS | Company | 50.0% | 50.0% | 2009 |
CIM Holding 2025 ApS | Company | 33.3% | 33.3% | 2025 |
NME Mellemholding ApS | Company | 33.3% | 33.3% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Niels Mølgaard | Management | 0 companies |