| Revenue | DKK 848K | +30% |
| EBITDA | DKK -211K | +55% |
| Net profit | DKK -177K | +51% |
| Total assets | DKK 946K | -15% |
| Equity | DKK 245K | -42% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.775 | 4.446 | 8.470 | 6.819 | 3.413 | 2.571 | 3.462 | 2.065 | 1.993 | 1.728 | 1.552 | 654 | 848 |
| Staff expenses | -2.266 | -3.003 | -4.153 | -3.825 | -3.144 | -2.275 | -2.660 | -1.895 | -1.614 | -1.613 | -1.541 | -1.126 | -1.060 |
| EBITDA | 2.509 | 1.443 | 4.318 | 2.994 | 269 | 296 | 802 | 170 | 378 | 116 | 11 | -472 | -211 |
| Depreciation & amort. | -53 | -90 | -117 | -136 | -144 | -88 | -33 | -76 | -7 | -4 | -0 | -0 | -0 |
| EBIT | 2.456 | 1.354 | 4.200 | 2.859 | 125 | 208 | 769 | 94 | 372 | 111 | 11 | -472 | -211 |
| Net financials | 499 | -36 | -27 | -60 | -122 | -111 | -49 | -46 | -17 | 1 | 5 | 11 | 2 |
| Profit before tax | 2.955 | 1.317 | 4.173 | 2.799 | 4 | 97 | 720 | 49 | 354 | 112 | 16 | -460 | -209 |
| Tax | 750 | 326 | 1.025 | 642 | 3 | 19 | 167 | 24 | 66 | 25 | 4 | -100 | -32 |
| Net profit | 2.205 | 992 | 3.149 | 2.157 | 0 | 78 | 553 | 25 | 288 | 88 | 12 | -360 | -177 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.750 | 3.640 | 8.347 | 6.941 | 3.775 | 2.569 | 2.457 | 1.844 | 2.547 | 1.789 | 1.330 | 1.109 | 946 |
| Equity | 878 | 869 | 1.018 | 125 | 125 | 204 | 679 | 704 | 992 | 770 | 782 | 422 | 245 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 48 | 91 | 0 | 0 | 0 | 0 |
| Short-term debt | 3.873 | 2.769 | 7.327 | 6.814 | 3.648 | 2.366 | 1.778 | 1.091 | 1.464 | 1.019 | 548 | 687 | 701 |
| Total debt | 3.873 | 2.769 | 7.327 | 6.814 | 3.648 | 2.366 | 1.778 | 1.140 | 1.555 | 1.019 | 548 | 687 | 701 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NB Management | Management | 2003 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Kuanhsi Holding ApS | Company | 100.0% | 100.0% | 2017 |
KUANHSI HOLDING ApS | Company | 100.0% | 100.0% | 2012 |
Louise Bengtsson Holding ApS | Company | 50.0% | 50.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Niels Boe Sørensen | Management | 0 companies |
| Louise Nitaya Bengtsson | Board of Directors | 0 companies |