| Revenue | DKK -526K | -109% |
| EBITDA | DKK -1,6M | -94% |
| Net profit | DKK 9,1M | +122% |
| Total assets | DKK 37,8M | +88% |
| Equity | DKK 20,1M | +45% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 6.955 | 6.925 | 4.224 | 4.321 | 4.872 | 4.660 | 6.450 | 4.728 | 6.286 | 4.331 | 5.630 | 4.116 | 6.157 | -526 |
| Staff expenses | -5.635 | -5.503 | -4.623 | -3.322 | -4.391 | -4.915 | -4.285 | -5.890 | -2.981 | -2.567 | -3.110 | -4.196 | -6.971 | -1.054 |
| EBITDA | 1.320 | 1.422 | -399 | 999 | 481 | -255 | 2.130 | -1.168 | 3.305 | 1.764 | 2.520 | -114 | -814 | -1.581 |
| Depreciation & amort. | -540 | -818 | -612 | -594 | -419 | -230 | -196 | -148 | -122 | -95 | -98 | -71 | -33 | -9 |
| EBIT | 780 | 604 | -1.011 | 405 | 62 | -484 | 1.934 | -1.316 | 3.183 | 1.669 | 2.422 | -185 | -847 | -1.590 |
| Net financials | -117 | 527 | 745 | -76 | 393 | 4.810 | -1.031 | -981 | -1.534 | -2.473 | 1.923 | 5.489 | 4.700 | 10.295 |
| Profit before tax | 663 | 1.132 | -266 | 328 | 455 | 4.325 | 903 | -2.297 | 1.649 | -805 | 4.345 | 5.304 | 3.854 | 8.705 |
| Tax | 183 | 139 | -58 | -0 | -0 | -0 | 195 | -34 | 359 | 218 | 631 | -67 | -225 | -369 |
| Net profit | 480 | 993 | -207 | 328 | 455 | 4.325 | 708 | -2.263 | 1.290 | -1.023 | 3.714 | 5.371 | 4.078 | 9.074 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.711 | 5.706 | 4.301 | 4.597 | 6.782 | 14.473 | 12.597 | 11.809 | 11.258 | 13.961 | 20.105 | 18.779 | 20.100 | 37.755 |
| Equity | 1.377 | 1.939 | 1.441 | 2.101 | 2.598 | 6.553 | 7.433 | 5.954 | 6.689 | 6.537 | 9.320 | 12.983 | 13.830 | 20.057 |
| Long-term debt | 1.229 | 609 | 349 | 211 | 647 | 648 | 874 | 750 | 256 | 286 | 206 | 179 | 185 | 8.592 |
| Short-term debt | 2.965 | 3.063 | 2.511 | 2.286 | 3.538 | 7.273 | 4.257 | 5.104 | 4.313 | 7.125 | 10.327 | 5.431 | 5.987 | 9.066 |
| Total debt | 4.194 | 3.672 | 2.860 | 2.497 | 4.184 | 7.920 | 5.130 | 5.854 | 4.569 | 7.411 | 10.533 | 5.610 | 6.172 | 17.658 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JH Management | Management | 2007 | — | — |
NM Management | Management | 2007 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2007 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
GAZELLE MANAGEMENT ApS | Company | 50.0% | 50.0% | 2026 |
NMJ HOLDING ApS | Company | 25.0% | 25.0% | 2026 |
| Person | Role here | Other companies |
|---|---|---|
| Jesper Holst | Management | 0 companies |
| Niels Martin Jørgensen | Management | 0 companies |
| Marianne Bengtson | Board of Directors | 0 companies |
| Oleksandr Liubimov | Board of Directors | 0 companies |
| Jakob Kirkegaard Kortbæk | Board of Directors | 0 companies |
| Hanne Jørgensen | Board of Directors | 0 companies |