| Revenue | DKK -274K | -207% |
| EBITDA | DKK -1,2M | -142% |
| Net profit | DKK -1,8M | -176% |
| Total assets | DKK 4,1M | +9% |
| Equity | DKK 79K | -94% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -113 | -401 | 1.309 | 63 | 309 | 421 | -127 | 381 | 105 | 241 | 574 | 311 | 257 | -274 |
| Staff expenses | -14 | -26 | -1.827 | -1.150 | -678 | -508 | -319 | -276 | -575 | -778 | -901 | -532 | -769 | -913 |
| EBITDA | -126 | -427 | -517 | -1.227 | -369 | -98 | -446 | 105 | -470 | -537 | -327 | -221 | -512 | -1.237 |
| Depreciation & amort. | 2 | -3 | -171 | -410 | -54 | -27 | -32 | -26 | -48 | -66 | -70 | -54 | -65 | -45 |
| EBIT | -128 | -430 | -689 | -1.636 | -423 | -125 | -477 | 79 | -518 | -603 | -397 | -274 | -577 | -1.282 |
| Net financials | -60 | -13 | 1.476 | 367 | -46 | -53 | -88 | -14 | -14 | -3 | -32 | -46 | -62 | -547 |
| Profit before tax | -188 | -443 | 788 | -1.270 | -469 | -178 | -566 | 66 | -532 | -606 | -430 | -321 | -638 | -1.829 |
| Tax | 899 | -0 | -0 | -0 | -102 | -0 | -32 | -0 | -7 | -0 | -0 | -38 | -0 | -69 |
| Net profit | -1.087 | -443 | 788 | -1.270 | -366 | -178 | -534 | 66 | -525 | -606 | -430 | -282 | -638 | -1.760 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.633 | 495 | 3.983 | 2.362 | 2.298 | 4.230 | 3.630 | 2.983 | 2.578 | 2.384 | 2.899 | 3.891 | 3.767 | 4.108 |
| Equity | 914 | 470 | 1.258 | 1.388 | 1.022 | 844 | 1.310 | 2.370 | 1.845 | 1.239 | 809 | 2.027 | 1.388 | 79 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 31 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 719 | 25 | 2.725 | 974 | 1.275 | 3.385 | 2.320 | 614 | 703 | 1.145 | 2.090 | 1.864 | 2.379 | 4.029 |
| Total debt | 719 | 25 | 2.725 | 974 | 1.275 | 3.385 | 2.320 | 614 | 733 | 1.145 | 2.090 | 1.864 | 2.379 | 4.029 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KB Management | Management | 2004 | — | — |
LV Management | Management | 2004 | — | — |
JN Management | Management | 2004 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2008 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2008 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
L.C. VALENTIN HOLDING ApS | Company | 50.0% | 50.0% | 2023 |
NiWiZi ApS | Company | 50.0% | 50.0% | 2024 |
MAK INVEST ApS | Company | 50.0% | 50.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Kristoffer Brigham Glerup | Management | 0 companies |
| Lars Valentin | Management | 0 companies |
| Jacob Nørgaard Jensen | Management | 0 companies |
| Michael Secher | Chairman | 0 companies |
| Mette Skall Secher | Board of Directors | 0 companies |
| Rikke Valentin | Board of Directors | 0 companies |