| Revenue | DKK 6K | -30% |
| EBITDA | DKK -71K | -39% |
| Net profit | DKK 853K | -11% |
| Total assets | DKK 26,7M | -2% |
| Equity | DKK 23M | -5% |
| Employees | 3 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | -129 | 46 | 332 | 9 | 15.179 | -43 | 4 | 9 | 6 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -60 | -60 | -77 |
| EBITDA | -229 | 46 | 332 | -20 | 14.602 | 21 | -189 | -51 | -71 |
| Depreciation & amort. | 4 | -23 | -23 | -21 | -32 | -32 | -32 | -19 | -24 |
| EBIT | -234 | 23 | 309 | -41 | 14.570 | -11 | -220 | -70 | -94 |
| Net financials | -673 | 1.132 | -489 | 2.329 | 8.399 | 2.766 | 2.569 | 1.143 | 1.025 |
| Profit before tax | -907 | 1.156 | -181 | 2.288 | 22.970 | 2.755 | 2.349 | 1.073 | 931 |
| Tax | -0 | -0 | 33 | -3 | 189 | 275 | -0 | 115 | 78 |
| Net profit | -907 | 1.156 | -213 | 2.291 | 22.781 | 2.480 | 2.349 | 957 | 853 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.264 | 7.441 | 7.441 | 10.452 | 32.509 | 27.644 | 26.512 | 27.132 | 26.719 |
| Equity | 4.364 | 5.416 | 4.903 | 6.794 | 27.575 | 26.055 | 24.904 | 24.161 | 23.014 |
| Long-term debt | 0 | 0 | 0 | 2.209 | 1.434 | 1.358 | 1.291 | 1.230 | 1.161 |
| Short-term debt | 901 | 2.013 | 2.535 | 1.427 | 2.930 | 202 | 311 | 1.742 | 2.544 |
| Total debt | 901 | 2.013 | 2.535 | 3.636 | 4.364 | 1.559 | 1.602 | 2.971 | 3.705 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NM Management | Management | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Nan Magner Thiesen | Management | 0 companies |
| Amalie Christine Gøtze Thiesen | Board of Directors | 0 companies |
| Emily Cecilie Thiesen | Board of Directors | 0 companies |
| Daniel Claes Thiesen | Board of Directors | 0 companies |