| Revenue | DKK 1,5M | -15% |
| EBITDA | DKK 204K | -64% |
| Net profit | DKK 64K | -83% |
| Total assets | DKK 1M | -18% |
| Equity | DKK 651K | +0% |
| Employees | 16 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -91 | 827 | 861 | 1.677 | 1.949 | 1.932 | 1.061 | 1.548 | 1.375 | 837 | 2.081 | 1.794 | 1.755 | 1.483 |
| Staff expenses | -0 | -634 | -719 | -706 | -985 | -686 | -801 | -899 | -1.252 | -649 | -1.350 | -1.394 | -1.180 | -1.279 |
| EBITDA | -4 | 194 | 142 | 152 | 45 | 303 | 260 | 649 | 123 | 188 | 731 | 400 | 575 | 204 |
| Depreciation & amort. | -44 | -44 | 44 | 51 | 14 | 28 | -679 | -133 | -77 | -51 | -38 | -64 | -68 | -127 |
| EBIT | -48 | 149 | 98 | 101 | 31 | 275 | -419 | 516 | 46 | 137 | 692 | 337 | 508 | 78 |
| Net financials | -15 | -0 | 2 | -7 | -2 | -1 | -39 | -1 | -2 | -6 | -5 | -3 | -2 | -1 |
| Profit before tax | -34 | 149 | 99 | 93 | 30 | 274 | -458 | 515 | 43 | 131 | 688 | 333 | 505 | 77 |
| Tax | -13 | 49 | 24 | 24 | 7 | 48 | -281 | 113 | 10 | 31 | 158 | 47 | 124 | 13 |
| Net profit | -21 | 100 | 75 | 70 | 23 | 226 | -177 | 401 | 34 | 100 | 530 | 286 | 381 | 64 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 370 | 494 | 605 | 506 | 428 | 687 | 601 | 1.030 | 703 | 904 | 1.400 | 1.565 | 1.245 | 1.022 |
| Equity | 184 | 285 | 360 | 210 | 233 | 459 | 281 | 570 | 135 | 235 | 649 | 757 | 649 | 651 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 28 | 156 | 44 | 109 | 2 |
| Short-term debt | -185 | 209 | 244 | 294 | 191 | 229 | 319 | 460 | 569 | 641 | 595 | 764 | 487 | 369 |
| Total debt | -185 | 209 | 244 | 294 | 191 | 229 | 319 | 460 | 569 | 669 | 751 | 808 | 596 | 371 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NM Founder | Founder | 2010 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Niels Meistrup Toft | Founder | 0 companies |