| Revenue | DKK 798K | -18% |
| EBITDA | DKK 798K | -46% |
| Net profit | DKK 478K | -52% |
| Total assets | DKK 20,7M | -2% |
| Equity | DKK 10,9M | +78% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.104 | 594 | 840 | 829 | 1.025 | 1.076 | 1.108 | 1.046 | 963 | 879 | 876 | 747 | 970 | 798 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 713 | 1.100 | -3.862 | 43 | 1.328 | 1.046 | 1.188 | 2.246 | 925 | 1.669 | 1.556 | 57 | 1.490 | 798 |
| Depreciation & amort. | -0 | -0 | -158 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 713 | 1.100 | -4.020 | 43 | 1.328 | 1.046 | 1.188 | 2.246 | 925 | 1.669 | 1.556 | 57 | 1.490 | 798 |
| Net financials | -759 | -851 | -839 | -762 | -682 | -433 | -344 | -250 | -316 | -246 | -222 | -230 | -206 | -184 |
| Profit before tax | -46 | 249 | -4.859 | -719 | 646 | 614 | 843 | 1.996 | 609 | 1.423 | 1.334 | -173 | 1.284 | 614 |
| Tax | -11 | 88 | -1.069 | -86 | 141 | 134 | 186 | 439 | 130 | 313 | 294 | -38 | 282 | 136 |
| Net profit | -35 | 161 | -3.790 | -633 | 505 | 479 | 657 | 1.557 | 480 | 1.110 | 1.040 | -135 | 1.001 | 478 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 23.245 | 22.798 | 18.674 | 18.668 | 18.580 | 18.289 | 18.356 | 18.963 | 19.008 | 19.993 | 20.927 | 20.289 | 21.194 | 20.710 |
| Equity | 1.667 | 1.827 | -1.963 | -2.596 | -2.091 | -1.611 | 1.046 | 2.602 | 3.082 | 4.192 | 5.231 | 5.096 | 6.098 | 10.876 |
| Long-term debt | 14.491 | 13.844 | 13.535 | 14.264 | 13.893 | 12.977 | 11.777 | 10.698 | 9.752 | 9.550 | 9.012 | 8.470 | 8.066 | 7.410 |
| Short-term debt | 7.087 | 7.127 | 7.103 | 7.000 | 6.778 | 6.923 | 5.534 | 5.622 | 5.966 | 5.691 | 5.694 | 5.617 | 5.542 | 583 |
| Total debt | 21.579 | 20.971 | 20.637 | 21.264 | 20.671 | 19.901 | 17.310 | 16.320 | 15.718 | 15.241 | 14.706 | 14.087 | 13.608 | 7.994 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NM Management | Management | 2006 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
OM HOLDING, ÅRHUS ApS | Company | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Niels Mølgaard | Management | 0 companies |