| Revenue | DKK -7K | +5% |
| EBITDA | DKK -7K | -5% |
| Net profit | DKK -165K | -41% |
| Total assets | DKK 1,4M | -22% |
| Equity | DKK -3,5M | -5% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -6 | -10 | -8 | -30 | -22 | -26 | -10 | -6 | -6 | -6 | -6 | -7 | -7 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -6 | -10 | -8 | -30 | -22 | -26 | -10 | -6 | -6 | -6 | -6 | -7 | -7 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -6 | -10 | -8 | -30 | -22 | -26 | -10 | -6 | -6 | -6 | -6 | -7 | -7 |
| Net financials | -9 | -1.625 | -4.085 | -659 | -7.799 | -5.603 | -12.746 | -11.942 | -3.449 | 220 | 247 | -113 | -165 |
| Profit before tax | -15 | -1.635 | -4.093 | -688 | -7.820 | -5.629 | -12.756 | -11.948 | -3.455 | 214 | 240 | -120 | -172 |
| Tax | -188 | 9 | 66 | 66 | -0 | -8 | 30 | -0 | -0 | -6 | -0 | -3 | -7 |
| Net profit | 173 | -1.645 | -4.159 | -754 | -7.820 | -5.622 | -12.786 | -11.948 | -3.455 | 219 | 240 | -117 | -165 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.740 | 6.978 | 6.264 | 6.519 | 6.528 | 9.609 | 11.552 | 1.600 | 329 | 1.028 | 1.701 | 1.830 | 1.425 |
| Equity | 2.145 | 500 | -3.659 | -4.412 | 3.336 | -2.288 | 4.917 | -3.133 | -6.571 | -3.450 | -3.210 | -3.336 | -3.501 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 4.410 | 6.478 | 7.824 | 10.549 | 471 | 9.560 | 973 | 4.732 | 5.103 | 4.479 | 4.911 | 5.139 | 4.899 |
| Total debt | 4.410 | 6.478 | 7.824 | 10.549 | 471 | 9.560 | 973 | 4.732 | 5.103 | 4.479 | 4.911 | 5.139 | 4.899 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NM Management | Management | 2018 | — | — |
NN Management | Management | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2022 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2011 | — | — | |
| Chairman | 2011 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
M+ III A/S | Company | 66.7% | 66.7% | 2024 |
NIKOLAJ INVEST HOLDING ApS | Company | 10.0% | 10.0% | 2016 |
G-Advice ApS | Company | 5.0% | 5.0% | 2024 |
P & P HOLDINGS A/S | Company | 33.3% | 33.3% | 2014 |
M+ Invest ApS | Company | 90.0% | 90.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Nikolaj Munkholm Lassen | Management | 0 companies |
| Nikolaj Nielsen | Management | 0 companies |
| Bettina Antitsch Mortensen | Chairman | 0 companies |
| Claus Porsgaard | Board of Directors | 0 companies |
| Per Ulrik Andersen | Board of Directors | 0 companies |
| Michael Antitsch Mortensen | Chairman | 0 companies |