| Revenue | DKK 4,4M | -7% |
| EBITDA | DKK -3,6M | -177% |
| Net profit | DKK -3,7M | -237% |
| Total assets | DKK 124,2M | -6% |
| Equity | DKK 64,9M | +11% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.558 | — | 4.473 | 4.394 | 4.699 | 4.552 | 4.485 | 4.199 | 4.264 | 4.298 | 4.641 | 3.827 | 4.784 | 4.428 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 4.454 | 4.422 | 7.897 | 9.392 | 19.237 | 7.729 | 8.439 | 5.400 | 3.062 | -520 | 5.507 | 10.887 | 4.719 | -3.621 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 4.454 | 4.422 | 7.897 | 9.392 | 19.237 | 7.729 | 8.439 | 5.400 | 3.062 | -520 | 5.507 | 10.887 | 4.719 | -3.621 |
| Net financials | -3.078 | -2.843 | -1.949 | -2.035 | -1.179 | -1.163 | -1.107 | -1.587 | -2.360 | -990 | -958 | -1.091 | -1.252 | -1.134 |
| Profit before tax | 1.376 | 1.579 | 5.803 | 7.357 | 18.057 | 6.566 | 7.332 | 3.813 | 702 | -1.510 | 4.549 | 9.796 | 3.467 | -4.755 |
| Tax | 345 | 288 | 1.394 | 1.474 | 3.971 | 1.449 | 1.615 | 840 | 154 | -330 | 1.001 | 2.155 | 763 | -1.045 |
| Net profit | 1.031 | 1.291 | 4.409 | 5.883 | 14.087 | 5.117 | 5.717 | 2.973 | 547 | -1.180 | 3.549 | 7.641 | 2.704 | -3.710 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 88.731 | 88.453 | 91.853 | 96.319 | 111.027 | 118.241 | 122.249 | 124.995 | 123.694 | 118.891 | 120.963 | 133.248 | 132.450 | 124.211 |
| Equity | 774 | 2.959 | 7.801 | 14.219 | 28.306 | 36.478 | 42.195 | 45.168 | 45.715 | 44.536 | 48.084 | 55.725 | 58.429 | 64.919 |
| Long-term debt | 50.124 | 50.228 | 51.885 | 51.365 | 51.501 | 50.985 | 50.741 | 48.650 | 47.435 | 45.046 | 42.348 | 45.167 | 42.596 | 39.981 |
| Short-term debt | 37.833 | 34.545 | 29.627 | 27.472 | 23.928 | 21.118 | 17.944 | 18.967 | 18.117 | 17.165 | 17.227 | 16.721 | 14.475 | 3.151 |
| Total debt | 87.957 | 84.773 | 81.512 | 78.837 | 75.429 | 72.103 | 68.684 | 67.617 | 65.552 | 62.210 | 59.575 | 61.888 | 57.070 | 43.131 |
| 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 |