| Revenue | DKK 8,9M | -53% |
| EBITDA | DKK -220K | -103% |
| Net profit | DKK -589K | -110% |
| Total assets | DKK 3,1M | -41% |
| Equity | DKK 779K | +112% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5.717 | 4.667 | 23.858 | 24.757 | 34.285 | 19.136 | 17.577 | 14.454 | 33.690 | 23.862 | 15.566 | 18.979 | 8.913 |
| Staff expenses | -0 | -0 | -19.489 | -21.244 | -29.071 | -16.973 | -15.356 | -14.425 | -27.412 | -21.506 | -14.051 | -10.599 | -9.132 |
| EBITDA | 2.814 | 1.713 | 4.369 | 3.513 | 5.214 | 2.163 | 2.221 | 29 | 6.277 | 2.356 | 1.514 | 8.380 | -220 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -1.017 | -1.088 | -1.148 | -1.100 | -1.999 | -2.002 | -800 | -665 | -371 |
| EBIT | 2.814 | 1.713 | 4.369 | 3.513 | 4.197 | 1.075 | 1.073 | -1.072 | 4.279 | 354 | 714 | 7.715 | -591 |
| Net financials | -178 | -243 | -10 | -78 | -95 | 28 | 15 | -9 | -5 | -43 | -56 | -29 | 2 |
| Profit before tax | 2.636 | 1.470 | 4.359 | 3.436 | 4.102 | 1.103 | 1.088 | -1.080 | 4.274 | 311 | 658 | 7.686 | -589 |
| Tax | 670 | 348 | 1.073 | 774 | 955 | 264 | 249 | -233 | 944 | 68 | 163 | 1.726 | -0 |
| Net profit | 1.966 | 1.122 | 3.286 | 2.662 | 3.147 | 839 | 839 | -848 | 3.329 | 244 | 496 | 5.960 | -589 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 13.405 | 12.642 | 13.049 | 16.860 | 23.595 | 10.442 | 8.123 | 7.929 | 17.069 | 11.131 | 8.170 | 5.360 | 3.139 |
| Equity | 2.617 | 2.739 | 5.525 | 6.187 | 7.994 | 5.832 | 3.671 | 1.324 | 4.653 | 4.897 | 3.893 | 368 | 779 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 1.067 | 975 | 2.360 | 1.659 | 737 | 347 | 73 |
| Short-term debt | 10.406 | 9.545 | 7.207 | 10.295 | 15.072 | 4.430 | 3.259 | 5.590 | 9.841 | 4.350 | 3.321 | 4.645 | 2.287 |
| Total debt | 10.406 | 9.545 | 7.207 | 10.295 | 15.072 | 4.430 | 4.326 | 6.564 | 12.201 | 6.009 | 4.057 | 4.992 | 2.360 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TM Management | Management | 2006 | — | — |
NJ Management | Management | 2020 | — | — |
HH Management | Management | 2006 | — | — |
DC Management | Management | 2025 | — | — |
SE Management | Management | 2006 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2024 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 2023 | — | — | |
| Chairman | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
NMR 2019 Holding P/S | Company | 100.0% | 100.0% | 2023 |
RASMUSSEN INVESTORS ApS | Company | 50.0% | 50.0% | 2022 |
MUNCH SØRENSEN HOLDING ApS | Company | 50.0% | 50.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Thomas Munch Sørensen | Management | 0 companies |
| Niels Jørgen Jessen | Management | 0 companies |
| Henrik Hallenberg Rasmussen | Management | 0 companies |
| Dennis Carøe Zepernick Christensen | Management | 0 companies |
| Svend Erik Bech Rasmussen | Management | 0 companies |
| Peder Aage Christensen | Board of Directors | 0 companies |
| Svend Erik Skovhus | Chairman | 0 companies |
| Arne Jørn Christensen | Board of Directors | 0 companies |
| Ole Christensen | Chairman | 0 companies |