| Revenue | DKK 20,2M | -20% |
| EBITDA | DKK -1,4M | -126% |
| Net profit | DKK -1,6M | -85% |
| Total assets | DKK 22,4M | +29% |
| Equity | DKK 2,6M | -39% |
| Employees | 59 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 14.161 | 14.118 | 7.096 | 19.900 | 26.781 | 32.578 | 26.618 | 30.223 | 24.410 | 25.127 | 20.191 |
| Staff expenses | -10.161 | -11.320 | -9.723 | -11.664 | -26.956 | -26.956 | -29.522 | -29.402 | -23.302 | -25.482 | -21.188 |
| EBITDA | 3.251 | 2.022 | -3.514 | 7.374 | -279 | -754 | -3.401 | 311 | 951 | -607 | -1.372 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -397 | -1.069 | -351 | -398 | -318 | -266 | -195 |
| EBIT | 3.251 | 2.022 | -3.514 | 7.374 | -676 | -1.823 | -3.753 | -87 | 634 | -874 | -1.567 |
| Net financials | -129 | -82 | -471 | -284 | -908 | -943 | -776 | -406 | -259 | -156 | -332 |
| Profit before tax | 3.122 | 1.940 | -3.985 | 7.089 | -1.584 | -2.765 | -4.529 | -494 | 375 | -1.029 | -1.899 |
| Tax | 827 | 564 | -875 | 1.691 | -180 | -260 | -990 | 30 | 150 | -158 | -289 |
| Net profit | 2.295 | 1.376 | -3.110 | 5.398 | -1.404 | -2.505 | -3.539 | -524 | 225 | -871 | -1.610 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 13.678 | 20.627 | 14.042 | 29.143 | 19.602 | 14.507 | 13.390 | 14.781 | 14.614 | 17.374 | 22.420 |
| Equity | — | — | 7.387 | 12.785 | 11.381 | 8.875 | 5.336 | 4.813 | 5.037 | 4.166 | 2.556 |
| Long-term debt | 514 | 3.776 | 3.721 | 3.666 | 0 | 730 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 3.994 | 6.350 | 2.934 | 12.646 | 4.587 | 4.857 | 8.009 | 9.968 | 9.577 | 11.708 | 19.864 |
| Total debt | 4.509 | 10.126 | 6.655 | 16.357 | 8.221 | 5.587 | 8.009 | 9.968 | 9.577 | 11.708 | 19.864 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PA Management | Management | 2009 | — | — |
HB Management | Management | 2009 | — | — |
JE Management | Management | 2022 | — | — |
HW Management | Management | 2010 | — | — |
NM Management | Management | 2015 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2009 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2009 | — | — | |
| Deputy Chairman | 2010 | — | — | |
| Board of Directors | 2009 | — | — | |
| Chairman | 2010 | — | — | |
| Chairman | 2011 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
NMD Atelier ApS | Company | 50.0% | 50.0% | 2019 |
NICDA HOLDING ApS | Company | 50.0% | 50.0% | 2019 |
| Individual | 33.3% | 33.3% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Andreas Stakemann | Management | 0 companies |
| Henning Biil | Management | 0 companies |
| Jeppe Ernst Larsen | Management | 0 companies |
| Henrik Welander Raabjerg | Management | 0 companies |
| Natascha Marietta Dabbagh | Management | 0 companies |
| Jørgen Herman Melchior | Chairman | 0 companies |
| Lone Annette Saul Stakemann | Board of Directors | 0 companies |
| Kristina Skalberg | Board of Directors | 0 companies |
| Nicklas William Dabbagh | Deputy Chairman | 0 companies |
| Helen Mimi Janniche | Board of Directors | 0 companies |
| Brian Westergaard Nielsen | Chairman | 0 companies |
| Troels Peter Troelsen | Chairman | 0 companies |