| Revenue | DKK -145K | -355% |
| EBITDA | DKK -199K | +86% |
| Net profit | DKK -267K | +81% |
| Total assets | DKK 770K | -45% |
| Equity | DKK 90K | -79% |
| Employees | 2 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 5.969 | 5.328 | 13.157 | 57 | -145 |
| Staff expenses | -5.807 | -5.742 | -5.717 | -1.449 | -140 |
| EBITDA | 163 | -414 | 7.440 | -1.392 | -199 |
| Depreciation & amort. | -394 | -384 | -272 | -0 | -0 |
| EBIT | -231 | -797 | 7.168 | -1.392 | -199 |
| Net financials | -865 | -1.291 | -3.628 | -46 | -142 |
| Profit before tax | -1.096 | -2.088 | 3.540 | -1.438 | -342 |
| Tax | -219 | -434 | 1.140 | -0 | -75 |
| Net profit | -877 | -1.655 | 2.401 | -1.438 | -267 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 21.726 | 21.870 | 7.234 | 1.406 | 770 |
| Equity | 3.521 | 1.866 | 4.267 | 431 | 90 |
| Long-term debt | 13.470 | 14.200 | 0 | 0 | 95 |
| Short-term debt | 4.735 | 5.804 | 2.968 | 974 | 585 |
| Total debt | 18.205 | 20.004 | 2.968 | 974 | 680 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
NM Management | Management | 2006 |
| Former (1) | ||
JV Audit | Audit | 1974 – 2006 |
| Name | Role | Member since |
|---|---|---|
| Former (1) | ||
| Chairman | 2016 – 2020 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 90–99.99% | 90–99.99% | 2006 | |
| Individual | 0% | 0% | 1996 | |
| Individual | 0% | 0% | 1996 |
| Person | Role here | Other companies |
|---|---|---|
| Nikolaj Møller | Management | 0 companies |
| Jens Vetlov | Audit | 0 companies |
| Hans Simon Skovgaard Møller | Chairman | 0 companies |