| Revenue | DKK 6,6M | +2% |
| EBITDA | DKK 1,2M | +29% |
| Net profit | DKK 902K | +28% |
| Total assets | DKK 5,5M | -1% |
| Equity | DKK 3M | -3% |
| Employees | 11 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 9.327 | 8.749 | 6.406 | 4.895 | 5.185 | 4.978 | 5.264 | 4.906 | 5.229 | 5.467 | 6.242 | 6.828 | 6.429 | 6.570 |
| Staff expenses | -9.062 | -8.998 | -8.033 | -5.075 | -4.273 | -4.440 | -4.604 | -4.479 | -4.398 | -4.415 | -5.628 | -5.763 | -5.494 | -5.360 |
| EBITDA | 265 | -249 | -1.628 | -193 | 911 | 539 | 644 | 427 | 831 | 1.053 | 614 | 1.066 | 935 | 1.210 |
| Depreciation & amort. | 45 | 283 | 181 | 152 | 197 | -99 | -80 | -72 | -72 | -117 | -158 | -124 | -97 | -100 |
| EBIT | 219 | -532 | -1.808 | -345 | 715 | 440 | 564 | 355 | 759 | 936 | 456 | 942 | 838 | 1.110 |
| Net financials | -56 | -63 | -71 | -30 | -39 | 31 | -45 | -25 | 2 | 24 | 17 | 30 | 73 | 55 |
| Profit before tax | 163 | -595 | -1.879 | -375 | 676 | 471 | 519 | 330 | 761 | 960 | 473 | 972 | 911 | 1.165 |
| Tax | 51 | 151 | -343 | -166 | 151 | 109 | 117 | 78 | 170 | 213 | 109 | 218 | 203 | 263 |
| Net profit | 113 | -746 | -1.536 | -210 | 525 | 362 | 402 | 252 | 591 | 747 | 364 | 754 | 708 | 902 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.771 | 6.047 | 5.452 | 4.669 | 5.015 | 4.500 | 4.765 | 4.263 | 5.086 | 5.509 | 4.951 | 5.882 | 5.567 | 5.505 |
| Equity | 879 | 1.133 | 1.097 | 887 | 1.412 | 1.774 | 2.177 | 2.428 | 3.019 | 2.766 | 2.630 | 3.384 | 3.092 | 2.994 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 130 | 289 |
| Short-term debt | 5.892 | 4.914 | 4.355 | 3.782 | 3.603 | 2.726 | 2.589 | 1.835 | 2.067 | 2.701 | 2.275 | 2.420 | 2.194 | 2.098 |
| Total debt | 5.892 | 4.914 | 4.355 | 3.782 | 3.603 | 2.726 | 2.589 | 1.835 | 2.067 | 2.701 | 2.275 | 2.420 | 2.324 | 2.386 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NM Management | Management | 1984 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1999 | — | — | |
| Chairman | 1995 | — | — | |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 1984 | — | — | |
| Board of Directors | 1998 | — | — | |
| Board of Directors | 1984 | — | — | |
| Board of Directors | 1984 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
NMG HOLDING ApS | Company | 100.0% | 100.0% | 1997 |
| Person | Role here | Other companies |
|---|---|---|
| Niels Mølgaard | Management | 0 companies |
| Ole Bjørvig Pedersen | Board of Directors | 0 companies |
| Carsten Kultoft Lorentsen | Chairman | 0 companies |
| Lars Busk | Board of Directors | 0 companies |
| Tina Iburg | Board of Directors | 0 companies |
| Stig Aage Farsø Nielsen | Board of Directors | 0 companies |
| Per Rønnow Kjær | Board of Directors | 0 companies |
| Ove Rønne | Board of Directors | 0 companies |