| Revenue | DKK 2,7M | -10% |
| EBITDA | DKK 749K | +89% |
| Net profit | DKK 203K | +128% |
| Total assets | DKK 9,7M | -11% |
| Equity | DKK 1,5M | +16% |
| Employees | 4 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 6.611 | 5.765 | 5.764 | 2.985 | 2.696 |
| Staff expenses | -4.200 | -4.176 | -3.766 | -2.588 | -1.905 |
| EBITDA | 2.411 | 1.589 | 1.990 | 396 | 749 |
| Depreciation & amort. | -1.242 | -1.084 | -1.021 | -829 | -743 |
| EBIT | 1.170 | 504 | 969 | -433 | 6 |
| Net financials | -464 | -473 | -520 | -500 | 257 |
| Profit before tax | 705 | 32 | 449 | -933 | 263 |
| Tax | 153 | 19 | 111 | -197 | 60 |
| Net profit | 553 | 13 | 338 | -735 | 203 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 15.677 | 14.732 | 13.440 | 10.862 | 9.692 |
| Equity | 1.653 | 1.666 | 2.004 | 1.269 | 1.471 |
| Long-term debt | 7.945 | 7.032 | 5.787 | 5.015 | 2.858 |
| Short-term debt | 5.689 | 5.678 | 5.315 | 4.442 | 5.166 |
| Total debt | 13.634 | 12.710 | 11.103 | 9.457 | 8.024 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
NM Chief Executive Officer | Chief Executive Officer | 2016 |
| Former (1) | ||
PH Audit | Audit | 1980 – 2012 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2016 | |
| Chairman | 2022 | |
| Former (2) | ||
| Chairman | 2016 – 2022 | |
| Board of Directors | 2016 – 2018 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2016 | |
| Company | 100% | 100% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Niels Meyland | Chief Executive Officer | 0 companies |
| Poul Henrik Hansen | Audit | 0 companies |
| Bette Meyland | Board of Directors | 0 companies |
| Ditte Meyland Therkildsen | Chairman | 0 companies |
| Benny Kristensen | Chairman | 0 companies |
| Susanne Voigt Mikkelsen | Board of Directors | 0 companies |