| Revenue | DKK 3,1M | -16% |
| EBITDA | DKK 818K | -34% |
| Net profit | DKK 656K | -34% |
| Total assets | DKK 4,5M | +8% |
| Equity | DKK 3,6M | +22% |
| Employees | 6 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 590 | 994 | 1.405 | 1.240 | 1.525 | 2.017 | 2.662 | 2.969 | 3.719 | 3.142 |
| Staff expenses | -150 | -839 | -1.378 | -1.265 | -1.809 | -1.721 | -2.066 | -2.209 | -2.473 | -2.324 |
| EBITDA | 440 | 156 | 26 | -25 | -284 | 295 | 596 | 760 | 1.247 | 818 |
| Depreciation & amort. | -51 | -51 | -51 | -51 | -51 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 389 | 104 | -25 | -76 | -335 | 295 | 596 | 760 | 1.247 | 818 |
| Net financials | -13 | -6 | -4 | -4 | 9 | -12 | -21 | 1 | 26 | 23 |
| Profit before tax | 376 | 98 | -29 | -81 | -327 | 283 | 575 | 762 | 1.273 | 841 |
| Tax | 86 | 23 | -5 | 12 | -0 | -0 | 92 | 169 | 281 | 185 |
| Net profit | 290 | 75 | -24 | -92 | -327 | 283 | 483 | 593 | 991 | 656 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.299 | 1.219 | 1.289 | 1.195 | 1.239 | 1.458 | 1.947 | 2.852 | 4.134 | 4.472 |
| Equity | 940 | 1.015 | 991 | 899 | 572 | 855 | 1.338 | 1.930 | 2.922 | 3.578 |
| Long-term debt | 0 | 0 | 0 | 8 | 0 | 0 | 96 | 169 | 281 | 185 |
| Short-term debt | 359 | 205 | 298 | 289 | 667 | 603 | 513 | 752 | 931 | 709 |
| Total debt | 359 | 205 | 298 | 296 | 667 | 603 | 609 | 921 | 1.212 | 894 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NM Founder | Founder | 2015 | — | — |
KG Management | Management | 2015 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Tempus Serva Holding ApS | Company | 66.7% | 66.7% | 2016 |
FRANJOPANA ApS | Company | 10.0% | 10.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Nikolaj Meinert-Bendixen | Founder | 0 companies |
| Kasper Gøtske Pedersen | Management | 0 companies |