| Revenue | DKK 22,5M | +19% |
| EBITDA | DKK 9,7M | +35% |
| Net profit | DKK 2,3M | +460% |
| Total assets | DKK 41,4M | -14% |
| Equity | DKK 15,1M | +18% |
| Employees | 26 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 8.320 | 9.374 | 11.635 | 12.997 | 15.312 | 18.739 | 23.068 | 11.951 | 13.248 | 12.439 | 15.259 | 17.210 | 18.929 | 22.522 |
| Staff expenses | -2.554 | -3.024 | -3.235 | -3.468 | -4.176 | -5.333 | -6.644 | -7.240 | -7.322 | -8.506 | -7.903 | -9.759 | -11.740 | -12.785 |
| EBITDA | 420 | 1.923 | 2.724 | 3.279 | 4.268 | 3.787 | 3.547 | 4.711 | 5.926 | 3.934 | 7.356 | 7.451 | 7.189 | 9.738 |
| Depreciation & amort. | -896 | -1.004 | -971 | -999 | -950 | -966 | -1.409 | -2.344 | -2.672 | -3.001 | -5.037 | -4.910 | -5.786 | -6.167 |
| EBIT | -476 | 919 | 1.753 | 2.280 | 3.318 | 2.821 | 2.138 | 2.367 | 3.254 | 932 | 2.319 | 2.540 | 1.403 | 3.570 |
| Net financials | -306 | -241 | -199 | -164 | -69 | -15 | -180 | -404 | -496 | -353 | -365 | -765 | -933 | -627 |
| Profit before tax | -393 | 678 | 1.554 | 2.116 | 3.249 | 2.805 | 1.958 | 1.963 | 2.758 | 579 | 1.955 | 1.776 | 470 | 2.944 |
| Tax | 195 | 170 | 286 | 523 | 728 | 614 | 427 | 444 | 609 | 128 | 430 | 313 | 54 | 612 |
| Net profit | -587 | 509 | 1.268 | 1.593 | 2.521 | 2.191 | 1.531 | 1.519 | 2.150 | 451 | 1.525 | 1.463 | 416 | 2.332 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 10.725 | 9.941 | 10.048 | 13.733 | 16.275 | 15.901 | 26.385 | 33.801 | 37.876 | 40.962 | 47.106 | 45.241 | 48.365 | 41.354 |
| Equity | 1.366 | 1.875 | 3.143 | 4.736 | 7.257 | 9.448 | 10.979 | 12.498 | 14.647 | 9.414 | 10.938 | 12.402 | 12.818 | 15.149 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.248 | 4.380 | 9.541 | 8.513 | 7.458 | 6.394 |
| Short-term debt | 8.691 | 7.598 | 6.718 | 8.580 | 8.463 | 5.781 | 14.162 | 19.479 | 18.732 | 24.655 | 24.038 | 21.620 | 24.783 | 16.710 |
| Total debt | 8.691 | 7.598 | 6.718 | 8.580 | 8.463 | 5.781 | 14.162 | 19.479 | 20.980 | 29.036 | 33.579 | 30.133 | 32.241 | 23.104 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Management | Management | 2023 | — | — |
KK Management | Management | 2010 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2007 | — | — | |
| Chairman | 2007 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
NDI Group A/S | Company | 100.0% | 100.0% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Schultz | Management | 0 companies |
| Kenneth Kristensen | Management | 0 companies |
| Anja Kjær Kristensen | Board of Directors | 0 companies |
| Peter Kjær | Board of Directors | 0 companies |
| René Kristensen | Board of Directors | 0 companies |
| Benny Kristensen | Chairman | 0 companies |