| Revenue | DKK 27,1M | +27% |
| EBITDA | DKK 4,3M | +21% |
| Net profit | DKK 1,6M | +32% |
| Total assets | DKK 27,5M | +8% |
| Equity | DKK 9,6M | +8% |
| Employees | 84 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 85 | 2.044 | 4.293 | 5.393 | 10.196 | 10.687 | 14.699 | 19.053 | 22.346 | 21.371 | 27.120 |
| Staff expenses | -0 | -1.504 | -2.306 | -3.017 | -4.984 | -6.867 | -9.896 | -13.226 | -17.362 | -17.846 | -22.859 |
| EBITDA | 85 | 540 | 1.987 | 2.376 | 5.212 | 3.820 | 4.712 | 5.796 | 4.984 | 3.525 | 4.261 |
| Depreciation & amort. | -0 | 32 | 73 | -98 | -97 | -113 | -251 | -1.354 | -1.506 | -1.656 | -1.798 |
| EBIT | 85 | 508 | 1.914 | 2.278 | 5.115 | 3.707 | 4.461 | 4.442 | 3.478 | 1.869 | 2.462 |
| Net financials | -0 | -1 | -5 | -4 | -15 | -30 | -29 | -74 | 171 | -274 | -301 |
| Profit before tax | 85 | 507 | 1.909 | 2.274 | 5.100 | 3.677 | 4.432 | 4.369 | 3.649 | 1.595 | 2.161 |
| Tax | 20 | 112 | 420 | 502 | 1.124 | 814 | 963 | 966 | 821 | 361 | 529 |
| Net profit | 65 | 395 | 1.489 | 1.772 | 3.976 | 2.863 | 3.469 | 3.403 | 2.828 | 1.234 | 1.632 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 300 | 1.003 | 3.367 | 3.454 | 5.514 | 5.594 | 8.220 | 13.422 | 38.829 | 25.358 | 27.460 |
| Equity | 115 | 510 | 1.539 | 1.822 | 4.026 | 2.913 | 3.519 | 6.921 | 9.749 | 8.883 | 9.589 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 141 | 0 | 0 | 9.500 | 9.500 | 9.500 |
| Short-term debt | 185 | 491 | 1.826 | 1.631 | 1.487 | 2.464 | 4.349 | 6.149 | 19.173 | 6.645 | 8.009 |
| Total debt | 185 | 491 | 1.826 | 1.631 | 1.487 | 2.605 | 4.349 | 6.149 | 28.673 | 16.145 | 17.509 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NH Management | Management | 2019 | — | — |
NM Founder | Founder | 2015 | — | — |
SM Management | Management | 2023 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
N Group Holding ApS | Company | 33.3% | 33.3% | 2024 |
Lind Family Holding A/S | Company | 20.0% | 20.0% | 2020 |
Modig Holding ApS | Company | 15.0% | 10.0% | 2024 |
Lions Invest ApS | Company | 10.0% | 10.0% | 2019 |
SN16 Holding ApS | Company | 10.0% | 10.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Nickolai Hyllested Dalvang | Management | 0 companies |
| Nick Manhart Christensen | Founder | 0 companies |
| Stefan Modig Hesselholdt | Management | 0 companies |