| Revenue | DKK 1,6M | -9% |
| EBITDA | DKK 270K | -46% |
| Net profit | DKK 240K | -43% |
| Total assets | DKK 3,3M | -9% |
| Equity | DKK 1,8M | -8% |
| Employees | 3 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.956 | 2.297 | 1.851 | 1.433 | 1.309 | 1.448 | 1.494 | 1.861 | 1.796 | 1.629 |
| Staff expenses | -1.413 | -1.586 | -1.611 | -1.299 | -967 | -990 | -1.466 | -1.272 | -1.292 | -1.359 |
| EBITDA | 458 | 709 | 240 | 134 | 342 | 458 | 29 | 590 | 504 | 270 |
| Depreciation & amort. | -28 | -30 | -32 | -32 | -5 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 430 | 678 | 208 | 102 | 337 | 458 | 29 | 590 | 504 | 270 |
| Net financials | -36 | -12 | -7 | 0 | -1 | 31 | 37 | 44 | 40 | 44 |
| Profit before tax | 394 | 666 | 201 | 102 | 336 | 489 | 66 | 634 | 544 | 315 |
| Tax | 96 | 146 | 49 | 26 | 78 | 111 | 17 | 144 | 124 | 75 |
| Net profit | 298 | 521 | 152 | 77 | 257 | 378 | 49 | 490 | 420 | 240 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.920 | 3.124 | 1.569 | 2.099 | 2.367 | 3.002 | 3.234 | 3.670 | 3.667 | 3.331 |
| Equity | 798 | 1.319 | 652 | 729 | 986 | 1.364 | 1.413 | 1.902 | 1.922 | 1.762 |
| Long-term debt | 0 | 0 | 0 | 0 | 27 | 0 | 60 | 60 | 64 | 66 |
| Short-term debt | 2.122 | 1.801 | 913 | 1.367 | 1.351 | 1.629 | 1.753 | 1.708 | 1.682 | 1.503 |
| Total debt | 2.122 | 1.801 | 913 | 1.367 | 1.378 | 1.629 | 1.812 | 1.768 | 1.745 | 1.569 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MA Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
TN Management | Management | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2014 | — | — | |
| Chairman | 2014 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2016 | — | — | |
| Chairman | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Hother Pilkær Holding ApS | Company | 50.0% | 50.0% | 2014 |
NAHOM HOLDING ApS | Company | 100.0% | 100.0% | 2017 |
NICO & CO. ApS | Company | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Mick Aho Mikkelsen | Chief Executive Officer | 0 companies |
| Tom Nicolai Lehman Henriksen | Management | 0 companies |
| Mads Hother Hesselbak Høpfner | Board of Directors | 0 companies |
| Ib Hother Pilkær | Chairman | 0 companies |
| Claes Hahn Balle | Chairman | 0 companies |
| Marjo Tiina Aho Mikkelsen | Board of Directors | 0 companies |
| Merete Bøgel | Board of Directors | 0 companies |
| Per Frømming | Chairman | 0 companies |