| Revenue | DKK 139K | +139% |
| EBITDA | DKK 3,4M | +249% |
| Net profit | DKK 2,3M | +586% |
| Total assets | DKK 17,2M | +25% |
| Equity | DKK 5,9M | +65% |
| Employees | — | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | -23 | -40 | 23 | 58 | 139 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -23 | 1.160 | -222 | 974 | 3.404 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | -23 | 1.160 | -222 | 974 | 3.404 |
| Net financials | -145 | -174 | -257 | -481 | -487 |
| Profit before tax | -169 | 986 | -478 | 493 | 2.916 |
| Tax | -37 | 217 | -105 | 155 | 596 |
| Net profit | -132 | 769 | -373 | 338 | 2.321 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 9.866 | 11.553 | 12.783 | 13.692 | 17.160 |
| Equity | 2.843 | 3.612 | 3.239 | 3.577 | 5.898 |
| Long-term debt | 4.159 | 4.499 | 5.795 | 5.595 | 5.395 |
| Short-term debt | 1.861 | 2.222 | 2.633 | 3.249 | 3.956 |
| Total debt | 6.020 | 6.721 | 8.429 | 8.845 | 9.351 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
NM Chief Executive Officer | Chief Executive Officer | 2017 |
| Former (1) | ||
SB Management | Management | 2017 – 2017 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
| Board of Directors | 2017 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Sofie Balslev-Olesen | Management | 0 companies |
| Nikolaj Magne Larsen | Chief Executive Officer | 0 companies |
| Marie Magne Larsen Brixtofte | Board of Directors | 0 companies |