| Revenue | DKK 4,9M | -22% |
| EBITDA | DKK -648K | -197% |
| Net profit | DKK -604K | -240% |
| Total assets | DKK 2,4M | -20% |
| Equity | DKK -143K | -108% |
| Employees | 8 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 3.934 | 6.170 | 4.750 | 6.195 | 4.853 |
| Staff expenses | -3.530 | -4.965 | -4.581 | -5.525 | -5.501 |
| EBITDA | 405 | 1.205 | 169 | 670 | -648 |
| Depreciation & amort. | -80 | -84 | -115 | -107 | -88 |
| EBIT | 325 | 1.121 | 54 | 563 | -736 |
| Net financials | -9 | -14 | -11 | -3 | -3 |
| Profit before tax | 316 | 1.108 | 43 | 560 | -739 |
| Tax | 83 | 245 | 11 | 128 | -135 |
| Net profit | 233 | 863 | 32 | 432 | -604 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 3.259 | 3.169 | 3.070 | 3.020 | 2.418 |
| Equity | 1.135 | 1.777 | 1.579 | 1.761 | -143 |
| Long-term debt | 365 | 442 | 195 | 143 | 0 |
| Short-term debt | 1.758 | 949 | 1.296 | 1.087 | 2.561 |
| Total debt | 2.124 | 1.391 | 1.491 | 1.230 | 2.561 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
NM Management | Management | 2010 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
| Chairman | 2016 | |
| Former (1) | ||
| Board of Directors | 2016 – 2018 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 50–66.65% | 2010 | |
| Company | 50–66.65% | 50–66.65% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Niels Meyn | Management | 0 companies |
| Thomas Arizcurinaga Lerche | Chairman | 0 companies |
| Jan Dam-Nielsen | Board of Directors | 0 companies |