| Revenue | DKK 62,2M | +11% |
| EBITDA | DKK 11,9M | +23% |
| Net profit | DKK 6,3M | +67% |
| Total assets | DKK 37,7M | +24% |
| Equity | DKK 11,8M | +116% |
| Employees | 63 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 34.162 | 40.859 | 53.561 | 56.231 | 62.172 |
| Staff expenses | -33.274 | -40.972 | -48.749 | -46.552 | -50.287 |
| EBITDA | 888 | -113 | 4.812 | 9.678 | 11.885 |
| Depreciation & amort. | -2.167 | -3.494 | -3.646 | -4.078 | -3.458 |
| EBIT | -1.279 | -3.608 | 1.166 | 5.601 | 8.427 |
| Net financials | -1.498 | -234 | -578 | -324 | -142 |
| Profit before tax | -2.777 | -3.842 | 589 | 5.277 | 8.285 |
| Tax | -248 | -934 | 307 | 1.471 | 1.942 |
| Net profit | -2.530 | -2.908 | 282 | 3.806 | 6.343 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 20.731 | 25.070 | 29.401 | 30.362 | 37.732 |
| Equity | 4.274 | 1.367 | 1.649 | 5.455 | 11.798 |
| Long-term debt | 2.725 | 2.782 | 2.879 | 2.804 | 0 |
| Short-term debt | 12.693 | 20.799 | 24.444 | 20.204 | 22.876 |
| Total debt | 15.418 | 23.581 | 27.323 | 23.007 | 22.876 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
NK Chief Executive Officer | Chief Executive Officer | 2024 |
| Former (2) | ||
MK Chief Executive Officer | Chief Executive Officer | 2022 – 2024 |
DN Management | Management | 2011 – 2012 |
| Name | Role | Member since |
|---|---|---|
| Current (4) | ||
| Chairman | 2022 | |
| Board of Directors | 2012 | |
| Board of Directors | 2020 | |
| Board of Directors | 2024 | |
| Former (1) | ||
| Chairman | 2016 – 2022 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Nicolai Krog | Chief Executive Officer | 0 companies |
| Morten Klank | Chief Executive Officer | 0 companies |
| Dennis Nørgaard Zachariasen | Management | 0 companies |
| Jørgen Vilhelm Løvenørn Bardenfleth | Chairman | 0 companies |
| Paw Sandal Pedersen | Board of Directors | 0 companies |
| Henning Poulsen | Chairman | 0 companies |
| Jon Erik Risvig | Board of Directors | 0 companies |
| Erik Johannes Kaae | Board of Directors | 0 companies |