| Revenue | DKK 14M | -1% |
| EBITDA | DKK 16K | -89% |
| Net profit | DKK 15K | -90% |
| Total assets | DKK 3,1M | +1% |
| Equity | DKK 547K | +3% |
| Employees | 20 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 10.672 | 10.955 | 12.595 | 14.112 | 13.953 |
| Staff expenses | -8.357 | -8.412 | -10.415 | -11.233 | -11.712 |
| EBITDA | -11 | -133 | -72 | 145 | 16 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | -11 | -133 | -72 | 145 | 16 |
| Net financials | -15 | -12 | 0 | -1 | -1 |
| Profit before tax | -25 | -145 | -72 | 144 | 15 |
| Tax | -0 | -0 | -0 | -0 | -0 |
| Net profit | -25 | -145 | -72 | 144 | 15 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 2.917 | 2.918 | 2.714 | 3.076 | 3.118 |
| Equity | 605 | 460 | 388 | 532 | 547 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.312 | 2.458 | 2.326 | 2.544 | 2.571 |
| Total debt | 2.312 | 2.458 | 2.326 | 2.544 | 2.571 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
NM Management | Management | 2026 |
| Former (2) | ||
TS Management | Management | 2020 – 2026 |
MH Management | Management | 2017 – 2020 |
| Name | Role | Member since |
|---|---|---|
| Current (5) | ||
| Board of Directors | 2023 | |
| Board of Directors | 2023 | |
| Board of Directors | 2020 | |
| Chairman | 2023 | |
| Board of Directors | 2024 | |
| Former (6) | ||
| Board of Directors | 2018 – 2023 | |
| Board of Directors | 2017 – 2017 | |
| Board of Directors | 2018 – 2023 | |
| Board of Directors | 2023 – 2024 | |
| Board of Directors | 2020 – 2022 | |
| Board of Directors | 2018 – 2020 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Thomas Sørensen | Management | 0 companies |
| Niels May Vibholt | Management | 0 companies |
| Morten Herup Olesen | Management | 0 companies |
| Christian Pedersen | Board of Directors | 0 companies |
| Eva Kartholm | Board of Directors | 0 companies |
| Michael Sølling | Board of Directors | 0 companies |
| Morten Mølholm Hansen | Board of Directors | 0 companies |
| Torben Vogelius Andersen | Board of Directors | 0 companies |
| Tina Callesen | Board of Directors | 0 companies |
| Mia Emborg Øllgaard | Board of Directors | 0 companies |
| Karin Ingemann Petersen | Board of Directors | 0 companies |
| Jens Hornemann | Chairman | 0 companies |
| Lydia Birch Lastein | Board of Directors | 0 companies |
| Jørgen Blomgren Kvist | Board of Directors | 0 companies |