| Revenue | DKK 81M | +14% |
| EBITDA | DKK 13,7M | -3% |
| Net profit | DKK 2,5M | -45% |
| Total assets | DKK 71M | -2% |
| Equity | DKK 13,5M | -13% |
| Employees | 153 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 41.301 | 51.897 | 59.478 | 70.900 | 81.007 |
| Staff expenses | -35.817 | -38.332 | -46.594 | -56.735 | -67.314 |
| EBITDA | 5.481 | 13.564 | 12.884 | 14.165 | 13.693 |
| Depreciation & amort. | -3.418 | -4.351 | -4.416 | -6.975 | -8.473 |
| EBIT | 2.063 | 9.213 | 8.468 | 7.190 | 5.220 |
| Net financials | -232 | -331 | -400 | -1.074 | -1.935 |
| Profit before tax | 1.831 | 8.883 | 8.068 | 6.116 | 3.285 |
| Tax | 367 | 2.043 | 1.862 | 1.480 | 740 |
| Net profit | 1.463 | 6.839 | 6.206 | 4.635 | 2.545 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 35.765 | 44.662 | 57.129 | 72.329 | 71.017 |
| Equity | 7.775 | 14.614 | 14.820 | 15.456 | 13.501 |
| Long-term debt | 18.186 | 19.118 | 24.778 | 43.401 | 44.547 |
| Short-term debt | 9.805 | 10.929 | 17.530 | 13.472 | 12.970 |
| Total debt | 27.990 | 30.048 | 42.308 | 56.873 | 57.516 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
NG Management | Management | 2014 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2014 | |
| Board of Directors | 2014 | |
| Former (1) | ||
| Board of Directors | 2022 – 2024 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Niels Gregers Hansen Boers | Management | 0 companies |
| Ib Gregers Hansen Boers | Board of Directors | 0 companies |
| Mie Kruse Skaaning | Board of Directors | 0 companies |
| Niels Ulrik Heine | Board of Directors | 0 companies |