| Revenue | DKK 2,6M | +66% |
| EBITDA | DKK -460 | -105% |
| Net profit | DKK 4K | -42% |
| Total assets | DKK 1,5M | +6% |
| Equity | DKK 540K | +1% |
| Employees | 1 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.552 | 1.992 | 2.257 | 3.557 | 3.131 | 2.480 | 2.420 | 2.152 | 1.867 | 2.221 | 1.597 | 2.648 |
| Staff expenses | -1.585 | -1.871 | -2.185 | -3.435 | -3.106 | -2.442 | -2.389 | -2.096 | -1.841 | -2.195 | -1.587 | -2.648 |
| EBITDA | 966 | 121 | 72 | 122 | 25 | 38 | 31 | 55 | 26 | 26 | 10 | -0 |
| Depreciation & amort. | -15 | -15 | -15 | -23 | -15 | -12 | -16 | -20 | -5 | -4 | -4 | -0 |
| EBIT | 951 | 106 | 57 | 99 | 10 | 26 | 15 | 36 | 21 | 22 | 6 | -0 |
| Net financials | -16 | -39 | -22 | -3 | 2 | -6 | -7 | -8 | -9 | -6 | 1 | 5 |
| Profit before tax | 935 | 67 | 35 | 96 | 12 | 20 | 8 | 27 | 12 | 16 | 7 | 4 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 935 | 67 | 35 | 96 | 12 | 20 | 8 | 27 | 12 | 16 | 7 | 4 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.511 | 1.356 | 1.074 | 1.988 | 2.190 | 1.285 | 2.010 | 1.725 | 1.443 | 1.879 | 1.432 | 1.520 |
| Equity | 1.060 | 627 | 661 | 757 | 769 | 790 | 798 | 826 | 513 | 529 | 536 | 540 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.452 | 730 | 412 | 1.231 | 1.421 | 495 | 1.212 | 900 | 930 | 1.350 | 896 | 980 |
| Total debt | 1.452 | 730 | 412 | 1.231 | 1.421 | 495 | 1.212 | 900 | 930 | 1.350 | 896 | 980 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NM Founder | Founder | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2025 | |
| Individual | 50.0% | 50.0% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Niels Mandrup Christophersen | Founder | 0 companies |
| Sanne Runge Erichsen | Board of Directors | 0 companies |
| Helle Gerstrøm | Board of Directors | 0 companies |