| Revenue | DKK 2,5M | +28% |
| EBITDA | DKK 684K | +69% |
| Net profit | DKK 595K | +49% |
| Total assets | DKK 2,6M | -17% |
| Equity | DKK -1,7M | +25% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.968 | 2.220 | 1.045 | — | 612 | 723 | 1.029 | 839 | 1.826 | 1.139 | 1.520 | 1.981 | 1.955 | 2.503 |
| Staff expenses | -615 | -664 | -876 | -740 | -587 | -809 | -811 | -875 | -1.017 | -873 | -1.235 | -1.403 | -1.543 | -1.819 |
| EBITDA | -167 | -157 | 168 | 71 | 25 | -86 | 217 | -36 | 809 | 266 | 285 | 579 | 405 | 684 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -5 | -22 | -23 | -23 | -20 | -15 |
| EBIT | -167 | -157 | 168 | 71 | 25 | -86 | 217 | -36 | 804 | 244 | 262 | 556 | 385 | 669 |
| Net financials | -91 | -83 | -82 | -80 | -10 | -22 | -10 | -41 | -37 | -14 | -33 | -37 | 14 | -74 |
| Profit before tax | -258 | -240 | 86 | -9 | 15 | -108 | 208 | -76 | 767 | 230 | 229 | 519 | 399 | 595 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -258 | -240 | 86 | -9 | 15 | -108 | 208 | -76 | 767 | 230 | 229 | 519 | 399 | 595 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.392 | 1.539 | 1.751 | 1.846 | 1.610 | 2.102 | 1.787 | 2.316 | 2.935 | 3.548 | 3.615 | 4.225 | 3.165 | 2.625 |
| Equity | -4.358 | -4.598 | -4.512 | -4.521 | -4.506 | -4.614 | -4.406 | -4.483 | -3.716 | -3.485 | -3.256 | -2.738 | -2.339 | -1.744 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 28 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 5.750 | 6.137 | 6.263 | 6.367 | 6.115 | 6.716 | 6.193 | 6.772 | 6.650 | 7.033 | 6.872 | 6.963 | 5.504 | 4.369 |
| Total debt | 5.750 | 6.137 | 6.263 | 6.367 | 6.115 | 6.716 | 6.193 | 6.799 | 6.650 | 7.033 | 6.872 | 6.963 | 5.504 | 4.369 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NK Founder | Founder | 2005 | — | — |
SN | Deputy | 2024 | — | — |
JW Chief Executive Officer | Chief Executive Officer | 2005 | — | — |
MH Management | Management | 2010 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2005 | — | — | |
| Chairman | 2024 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Nils Kjellegaard Jensen | Founder | 0 companies |
| Stephane Nicolas Regnault | Deputy | 0 companies |
| Joe Westergaard | Chief Executive Officer | 0 companies |
| Mikael Hedström | Management | 0 companies |
| Michèle Bernadette Boudéreaux | Board of Directors | 0 companies |
| Ludovic-Alexandre Richard-Vitton | Chairman | 0 companies |
| Francois Rochiccioli | Board of Directors | 0 companies |
| John Paul Yates | Board of Directors | 0 companies |