| Revenue | DKK 265K | +31% |
| EBITDA | DKK 251K | +33% |
| Net profit | DKK -4K | -107% |
| Total assets | DKK 4,5M | +17% |
| Equity | DKK 810K | +0% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | 0 | — | — | — | 43 | 47 | 31 | 25 | 57 | 86 | 203 | 265 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -5 | -14 | -14 |
| EBITDA | 97 | 193 | 0 | 0 | 0 | 0 | 43 | 47 | 31 | 25 | 57 | 81 | 189 | 251 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -25 | -45 | -53 |
| EBIT | 97 | 193 | 0 | 0 | 0 | 0 | 43 | 47 | 31 | 25 | 57 | 56 | 144 | 198 |
| Net financials | 98 | -189 | 194 | 87 | 68 | 39 | 55 | 76 | -18 | 199 | 140 | -113 | -84 | -202 |
| Profit before tax | 91 | -195 | 194 | 87 | 68 | 39 | 98 | 123 | 13 | 224 | 197 | -57 | 60 | -4 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 91 | -195 | 194 | 87 | 68 | 39 | 98 | 123 | 13 | 224 | 197 | -57 | 60 | -4 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 186 | 0 | 198 | 289 | 275 | 313 | 1.121 | 1.279 | 1.254 | 1.495 | 1.517 | 3.621 | 3.835 | 4.492 |
| Equity | 14 | -181 | 13 | 100 | 168 | 207 | 254 | 377 | 390 | 614 | 811 | 754 | 814 | 810 |
| Long-term debt | 51 | 0 | 0 | 0 | 0 | 0 | 440 | 417 | 394 | 347 | 323 | 2.422 | 2.373 | 2.651 |
| Short-term debt | 122 | 181 | 185 | 189 | 107 | 107 | 426 | 484 | 470 | 534 | 383 | 445 | 649 | 1.031 |
| Total debt | 172 | 181 | 185 | 189 | 107 | 107 | 866 | 901 | 864 | 881 | 706 | 2.867 | 3.022 | 3.682 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NR Founder | Founder | 2004 | — | — |
JG Management | Management | 2004 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Nina Ross Graven Nielsen | Founder | 0 companies |
| Jens Graven Nielsen | Management | 0 companies |