| Revenue | DKK -1,4M | +29% |
| EBITDA | DKK -1,5M | +29% |
| Net profit | DKK -2M | +14% |
| Total assets | DKK 138K | -83% |
| Equity | DKK -3,9M | -100% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | 714 | 1.672 | 905 | 132 | 241 | 377 | 24 | -94 | -17 | -309 | -1.131 | -989 | -1.079 | -1.390 |
| Staff expenses | -0 | -507 | -1.321 | -536 | -119 | -153 | -334 | -60 | -23 | -60 | -468 | -334 | -436 | -1.077 | -135 |
| EBITDA | — | 207 | 169 | 107 | -69 | -127 | -96 | -132 | 3 | -77 | -777 | -1.465 | -1.425 | -2.156 | -1.524 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -36 | -122 |
| EBIT | — | 207 | 169 | 107 | -69 | -127 | -96 | -132 | 3 | -77 | -777 | -1.465 | -1.425 | -2.192 | -1.647 |
| Net financials | 0 | -0 | -0 | -41 | 0 | 1 | -1 | -0 | -0 | 853 | -11 | -19 | -5 | -100 | -325 |
| Profit before tax | — | 207 | 169 | 66 | -69 | -125 | -97 | -133 | -3 | 777 | -788 | -1.483 | -1.430 | -2.292 | -1.972 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | — | 207 | 159 | 66 | -69 | -125 | -97 | -133 | -3 | 777 | -788 | -1.483 | -1.430 | -2.292 | -1.972 |
| Item | 2012 | 2013 | 2014 | 2015 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 553 | 968 | 1.029 | 825 | 856 | 583 | 507 | 230 | 382 | 1.156 | 574 | 850 | 747 | 830 | 138 |
| Equity | 543 | 750 | 859 | 874 | 805 | 680 | 584 | 325 | 345 | 1.122 | 334 | 559 | 325 | -1.967 | -3.939 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | -10 | 218 | 171 | -49 | 51 | -97 | -76 | -95 | 38 | 34 | 240 | 290 | 423 | 2.797 | 4.077 |
| Total debt | -10 | 218 | 171 | -49 | 51 | -97 | -76 | -95 | 38 | 34 | 240 | 290 | 423 | 2.797 | 4.077 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NG Management | Management | 2001 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2001 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
GLAVEN-HOLDING ApS | Company | 100.0% | 100.0% | 2001 |
| Person | Role here | Other companies |
|---|---|---|
| Nicky Glaven | Management | 0 companies |
| Jeff Stewart Stroud | Board of Directors | 0 companies |
| Gitte From Hindborg | Board of Directors | 0 companies |
| Charlotte Nilsson | Board of Directors | 0 companies |
| Jørgen Smith | Board of Directors | 0 companies |
| Thomas Berthelsen | Board of Directors | 0 companies |
| Anna Cecilie Engstrøm | Board of Directors | 0 companies |
| Brian Winther Rasmussen | Board of Directors | 0 companies |
| Morten Kærsaa | Board of Directors | 0 companies |