| Revenue | DKK 3M | -11% |
| EBITDA | DKK 416K | -68% |
| Net profit | DKK 280K | -71% |
| Total assets | DKK 2,7M | +70% |
| Equity | DKK -79K | +78% |
| Employees | 5 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 3.617 | 391 | 1.668 | 3.401 | 3.022 |
| Staff expenses | -3.556 | -1.962 | -1.782 | -2.100 | -2.606 |
| EBITDA | 61 | -1.571 | -115 | 1.301 | 416 |
| Depreciation & amort. | -30 | -11 | -8 | -8 | -19 |
| EBIT | 32 | -1.582 | -123 | 1.292 | 397 |
| Net financials | -19 | -12 | -41 | -23 | -37 |
| Profit before tax | 13 | -1.594 | -164 | 1.269 | 360 |
| Tax | 9 | -348 | -25 | 287 | 80 |
| Net profit | 3 | -1.246 | -139 | 982 | 280 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 1.724 | 1.013 | 1.176 | 1.602 | 2.723 |
| Equity | 44 | -1.202 | -1.341 | -359 | -79 |
| Long-term debt | 57 | 173 | 45 | 45 | 45 |
| Short-term debt | 1.623 | 2.042 | 2.472 | 1.916 | 2.757 |
| Total debt | 1.680 | 2.215 | 2.517 | 1.961 | 2.802 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
NM Management | Management | 2007 |
| Former (1) | ||
VC Management | Management | 2007 – 2007 |
| Name | Role | Member since |
|---|---|---|
| Former (1) | ||
| Chairman | 2007 – 2012 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2022 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2012 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2017 | |
| Company | 25–33.32% | 25–33.32% | 2016 | |
| Individual | 33.33–49.99% | 33.33% | 2017 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Victor Christoffersen | Management | 0 companies |
| Nicolai Maare Bai | Management | 0 companies |
| Jannik Maare Bai | Chairman | 0 companies |