| Revenue | DKK 845K | +90% |
| EBITDA | DKK 471K | +579% |
| Net profit | DKK 385K | +262% |
| Total assets | DKK 1,7M | +3% |
| Equity | DKK 853K | +82% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.530 | 1.605 | 1.569 | 2.559 | 880 | 2.471 | 425 | 568 | 474 | 1.319 | 332 | 445 | 845 |
| Staff expenses | -641 | -755 | -314 | -0 | -247 | -976 | -381 | -378 | -401 | -376 | -376 | -376 | -375 |
| EBITDA | 889 | 850 | 1.255 | 2.559 | 633 | 1.494 | 44 | 189 | 73 | 943 | -44 | 69 | 471 |
| Depreciation & amort. | -850 | -832 | -832 | -2.240 | -1.189 | -1.189 | -1.189 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 38 | 18 | 423 | 319 | -555 | 306 | -1.145 | 189 | 73 | 943 | -44 | 69 | 471 |
| Net financials | -332 | -188 | -143 | -81 | 1 | -15 | -1 | 0 | -0 | -67 | -102 | 19 | 23 |
| Profit before tax | -294 | -170 | 280 | 239 | -555 | 291 | -1.146 | 189 | 73 | 876 | -147 | 88 | 494 |
| Tax | -0 | -250 | 70 | 60 | -122 | 73 | -252 | 51 | 16 | 193 | -33 | -18 | 109 |
| Net profit | -294 | 80 | 210 | 179 | -433 | 218 | -894 | 138 | 57 | 683 | -114 | 106 | 385 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.817 | 6.871 | 6.274 | 3.992 | 3.316 | 2.724 | 2.128 | 2.116 | 1.919 | 2.086 | 1.503 | 1.617 | 1.665 |
| Equity | 193 | 273 | 483 | 662 | 229 | 447 | -447 | -309 | -252 | 431 | 318 | 468 | 853 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.072 | 0 |
| Short-term debt | 7.624 | 6.847 | 5.971 | 3.450 | 3.329 | 2.446 | 2.575 | 2.425 | 2.171 | 1.655 | 1.185 | 76 | 811 |
| Total debt | 7.624 | 6.847 | 5.971 | 3.450 | 3.329 | 2.446 | 2.575 | 2.425 | 2.171 | 1.655 | 1.185 | 1.148 | 811 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NG Management | Management | 2004 | — | — |
NG | Audit | 2004 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
NG INTERMARKETING ApS | Company | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Nikolas Gough | Management | 0 companies |
| Niels Gregers Holm-Nielsen | Audit | 0 companies |