| Revenue | DKK 2,6M | -4% |
| EBITDA | DKK 713K | +1% |
| Net profit | DKK 527K | -2% |
| Total assets | DKK 1,9M | -8% |
| Equity | DKK 1,4M | +0% |
| Employees | 3 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 187 | 268 | 728 | 1.085 | 1.357 | 1.940 | 2.410 | 2.392 | 3.238 | 2.756 | 2.634 |
| Staff expenses | -48 | -199 | -717 | -1.083 | -1.324 | -1.534 | -1.629 | -1.952 | -2.112 | -2.052 | -1.920 |
| EBITDA | 139 | 69 | 12 | 2 | 32 | 406 | 781 | 439 | 1.126 | 704 | 713 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 139 | 69 | 12 | 2 | 32 | 406 | 781 | 439 | 1.126 | 704 | 713 |
| Net financials | 0 | 0 | -2 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | -4 |
| Profit before tax | 139 | 69 | 10 | 2 | 32 | 406 | 781 | 439 | 1.126 | 704 | 710 |
| Tax | 33 | 17 | 2 | 1 | 7 | 90 | 172 | 96 | 210 | 167 | 183 |
| Net profit | 106 | 52 | 7 | 1 | 25 | 316 | 608 | 343 | 917 | 537 | 527 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 221 | 157 | 159 | 170 | 348 | 1.070 | 1.362 | 1.506 | 2.329 | 2.053 | 1.887 |
| Equity | 156 | 108 | 58 | 59 | 85 | 401 | 899 | 1.017 | 1.705 | 1.441 | 1.438 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 65 | 49 | 100 | 111 | 263 | 669 | 415 | 438 | 593 | 567 | 449 |
| Total debt | 65 | 49 | 100 | 111 | 263 | 669 | 415 | 489 | 593 | 567 | 449 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NM Management | Management | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
NMO HOLDING ApS | Company | 50.0% | 50.0% | 2016 |
MOEM HOLDING ApS | Company | 50.0% | 50.0% | 2016 |
RoiRoi ApS | Company | 33.3% | 0.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Nicolai Marcelline Olesen | Management | 0 companies |
| Haris Music | Board of Directors | 0 companies |
| Mathias Østergaard Madsen | Board of Directors | 0 companies |