| Revenue | DKK -519K | -157% |
| EBITDA | DKK -8,6M | -14% |
| Net profit | DKK -9,2M | -27% |
| Total assets | DKK 46M | +13% |
| Equity | DKK 34,1M | +18% |
| Employees | 6 | — |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Revenue | 889 | -132 | -2.177 | 4.263 | 910 | -519 |
| Staff expenses | -66 | -821 | -3.241 | -7.569 | -8.425 | -8.047 |
| EBITDA | 823 | -953 | -5.418 | -3.306 | -7.515 | -8.566 |
| Depreciation & amort. | -0 | -0 | -0 | -750 | -536 | -740 |
| EBIT | 823 | -953 | -5.418 | -4.056 | -8.051 | -9.306 |
| Net financials | -1 | -77 | -68 | -996 | -583 | -762 |
| Profit before tax | 822 | -1.030 | -5.486 | -5.052 | -8.633 | -10.068 |
| Tax | 170 | -523 | -1.606 | -1.416 | -1.422 | -884 |
| Net profit | 652 | -506 | -3.880 | -3.636 | -7.212 | -9.185 |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Total assets | 6.594 | 27.269 | 26.446 | 29.926 | 40.816 | 46.023 |
| Equity | 5.052 | 16.248 | 13.367 | 16.943 | 28.914 | 34.064 |
| Long-term debt | 0 | 8.746 | 8.500 | 9.472 | 10.059 | 9.861 |
| Short-term debt | 731 | 996 | 3.570 | 2.898 | 1.843 | 2.098 |
| Total debt | 731 | 9.741 | 12.070 | 12.370 | 11.901 | 11.959 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NM Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
MS Management | Management | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2020 | — | — | |
| Chairman | 2023 | — | — | |
| Board of Directors | 2019 | — | — | |
| Chairman | 2025 | — | — | |
| Chairman | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Danielsen 2 ApS | Company | 25.0% | 25.0% | 2022 |
| Individual | 15.0% | 15.0% | 2022 | |
M. S. C. HOLDING ApS | Company | 10.0% | 10.0% | 2024 |
Vjack Holding ApS | Company | 5.0% | 5.0% | 2020 |
| Individual | 5.0% | 5.0% | 2023 | |
BROENG CONSULT ApS | Company | 5.0% | 5.0% | 2018 |
CHRISTIAN NIELSENS FOND | Company | 5.0% | 5.0% | 2019 |
Lunox ApS | Company | 5.0% | 5.0% | 2018 |
LUCAS INNOVATION ApS | Company | 5.0% | 5.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Ngoc Mai Thi Nguyen | Chief Executive Officer | 0 companies |
| Marcus Schultz Carstensen | Management | 0 companies |
| Kaare Agerholm Danielsen | Board of Directors | 0 companies |
| David Lee Hardwick | Chairman | 0 companies |
| Vivienne L'Ecuyer Ming | Board of Directors | 0 companies |
| Jes Broeng | Chairman | 0 companies |
| Rasmus Just | Chairman | 0 companies |