| Revenue | DKK 1,9M | -56% |
| EBITDA | DKK -1,4M | -246% |
| Net profit | DKK -1,4M | -393% |
| Total assets | DKK 4,3M | -45% |
| Equity | DKK 988K | -58% |
| Employees | 1 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|
| Revenue | 10.595 | 4.014 | 1.098 | 4.433 | 1.938 |
| Staff expenses | -9.276 | -4.075 | -0 | -3.484 | -3.323 |
| EBITDA | 1.319 | -62 | 1.098 | 949 | -1.385 |
| Depreciation & amort. | -622 | -640 | -583 | -314 | -317 |
| EBIT | 696 | -702 | 515 | 636 | -1.701 |
| Net financials | -6 | -24 | -10 | -37 | -59 |
| Profit before tax | 691 | -726 | 505 | 599 | -1.761 |
| Tax | 152 | -160 | 111 | 129 | -387 |
| Net profit | 539 | -566 | 394 | 470 | -1.374 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|
| Total assets | 6.912 | 5.344 | 12.348 | 7.851 | 4.290 |
| Equity | 2.064 | 1.498 | 1.892 | 2.361 | 988 |
| Long-term debt | 1.202 | 737 | 504 | 1.983 | 1.155 |
| Short-term debt | 3.600 | 3.056 | 9.685 | 3.193 | 1.848 |
| Total debt | 4.802 | 3.793 | 10.189 | 5.176 | 3.003 |
| Name | Role | Member since |
|---|---|---|
| Former (2) | ||
NM Management | Management | 2010 – 2023 |
BK Management | Management | 2010 – 2012 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
| Chairman | 2016 – 2018 | |
| Board of Directors | 2018 – 2023 | |
| Chairman | 2018 – 2023 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Niels Mark Mogensen | Management | 0 companies |
| Bent Kærsgaard | Management | 0 companies |
| Peder Lind Nordestgaard | Chairman | 0 companies |
| Daimi Solvej Nielsen | Board of Directors | 0 companies |
| Anja Thomasen | Chairman | 0 companies |