| Revenue | DKK 1M | +18% |
| EBITDA | DKK -2,4M | -49% |
| Net profit | DKK -1,8M | -1122% |
| Total assets | DKK 3M | +13% |
| Equity | DKK 2,1M | +412% |
| Employees | 5 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -374 | -199 | -169 | 133 | 765 | 1.338 | 1.536 | 1.108 | 673 | 865 | 1.021 |
| Staff expenses | -348 | -468 | -415 | -642 | -1.168 | -1.324 | -1.746 | -2.192 | -2.205 | -2.471 | -3.413 |
| EBITDA | -722 | -484 | -584 | -509 | -402 | 14 | -210 | -1.083 | -1.533 | -1.606 | -2.393 |
| Depreciation & amort. | -0 | -0 | -0 | -1 | -5 | -6 | -9 | -23 | -23 | -23 | -23 |
| EBIT | -722 | -484 | -584 | -510 | -408 | 8 | -218 | -1.106 | -1.556 | -1.629 | -2.416 |
| Net financials | 2 | -3 | -3 | -1 | 0 | 26 | -28 | -26 | -58 | 1.150 | -16 |
| Profit before tax | -360 | -486 | -587 | -509 | -407 | 34 | -246 | -1.133 | -1.614 | -479 | -2.432 |
| Tax | 180 | 92 | -131 | -119 | -87 | 8 | -54 | -248 | 276 | -333 | -644 |
| Net profit | -540 | -578 | -456 | -390 | -320 | 26 | -193 | -884 | -1.890 | -146 | -1.788 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.429 | 1.847 | 2.416 | 1.997 | 1.752 | 1.873 | 2.121 | 2.141 | 1.401 | 2.684 | 3.028 |
| Equity | 2.308 | 1.730 | 2.275 | 1.885 | 1.565 | 1.591 | 1.398 | 514 | -526 | -672 | 2.094 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 355 | 361 | 1.000 | 383 | 301 |
| Short-term debt | 121 | 117 | 141 | 111 | 188 | 282 | 722 | 1.626 | 1.926 | 2.973 | 633 |
| Total debt | 121 | 117 | 141 | 111 | 188 | 282 | 722 | 1.626 | 1.926 | 3.356 | 934 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NB Chief Executive Officer | Chief Executive Officer | 2007 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2007 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 20.0% | 20.0% | 2012 | |
ATMadsen Invest ApS | Company | 20.0% | 20.0% | 2021 |
| Individual | 10.0% | 10.0% | 2019 | |
NM HØJLEDDET ApS | Company | 5.0% | 5.0% | 2021 |
| Individual | 15.0% | 15.0% | 2022 | |
NBTI ApS | Company | 33.3% | 33.3% | 2022 |
| Individual | 5.0% | 5.0% | 2022 | |
4EJAS ApS | Company | 10.0% | 10.0% | 2012 |
| Individual | 5.0% | 5.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Niels Bo Theilgaard Madsen | Chief Executive Officer | 0 companies |
| Ivar Lyhne Brændgaard | Board of Directors | 0 companies |
| Anders Theilgaard Madsen | Chairman | 0 companies |
| Carsten Sørensen | Board of Directors | 0 companies |
| Jonna Sofie Mikkelsen | Board of Directors | 0 companies |
| Peter Pasgaard | Chairman | 0 companies |