| Revenue | DKK 195K | -323% |
| EBITDA | DKK 175K | +168% |
| Net profit | DKK 185K | +185% |
| Total assets | DKK 2,5M | +9% |
| Equity | DKK 2,3M | +10% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.990 | 1.748 | 1.919 | 2.025 | 1.804 | 1.285 | 1.802 | 323 | 268 | 377 | 471 | -17 | -87 | 195 |
| Staff expenses | -1.730 | -1.766 | -1.855 | -1.904 | -1.771 | -1.549 | -1.689 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 259 | -17 | 64 | 120 | 32 | -264 | 114 | 323 | -341 | 377 | 371 | -17 | -259 | 175 |
| Depreciation & amort. | -6 | -34 | -37 | -21 | -5 | -1 | -1 | -6 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 254 | -52 | 27 | 99 | 27 | -265 | 113 | 317 | -341 | 377 | 371 | -17 | -259 | 175 |
| Net financials | 5 | 146 | 8 | 12 | 33 | 48 | 16 | 13 | -10 | -14 | -16 | 23 | 42 | 9 |
| Profit before tax | 259 | 94 | 34 | 111 | 60 | -217 | 128 | 330 | -351 | 363 | 355 | 6 | -217 | 185 |
| Tax | 37 | -0 | -0 | 22 | 7 | -0 | -0 | 33 | -0 | 39 | 78 | 2 | -0 | -0 |
| Net profit | 222 | 94 | 34 | 89 | 53 | -217 | 128 | 297 | -351 | 324 | 276 | 3 | -217 | 185 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.117 | 2.525 | 2.758 | 2.349 | 2.218 | 1.985 | 2.321 | 2.416 | 2.013 | 3.431 | 3.880 | 3.717 | 2.290 | 2.502 |
| Equity | 1.676 | 1.765 | 1.794 | 1.883 | 1.931 | 1.699 | 1.817 | 2.034 | 1.688 | 2.012 | 2.288 | 2.342 | 2.090 | 2.290 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 442 | 761 | 964 | 466 | 287 | 286 | 503 | 382 | 216 | 1.419 | 1.592 | 1.375 | 200 | 212 |
| Total debt | 442 | 761 | 964 | 466 | 287 | 286 | 503 | 382 | 216 | 1.419 | 1.592 | 1.375 | 200 | 212 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NG Management | Management | 2019 | — | — |
MM Management | Management | 2005 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2023 | — | — | |
| Chairman | 2019 | — | — | |
| Board of Directors | 2019 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
NOX NETWORK ApS | Company | 33.3% | 33.3% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Nicolaj Gyldenberg | Management | 0 companies |
| Michael Mola Schrøder | Management | 0 companies |
| Carsten Nørgaard Prisfeldt | Board of Directors | 0 companies |
| Claus Slot Koudal Krøyer | Board of Directors | 0 companies |
| Jens Vilstrup Bang Mikkelsen | Board of Directors | 0 companies |
| Martin Finn Karas Christiansen | Board of Directors | 0 companies |
| Mads Grgic Lorenzen | Board of Directors | 0 companies |
| Rasmus Uhrenfeldt Elsnab | Board of Directors | 0 companies |
| Mikkel Møller Olsen | Board of Directors | 0 companies |
| Mark Piil Hansen | Chairman | 0 companies |
| Thomas Lunderskov | Board of Directors | 0 companies |
| Lars Theis Børsting | Chairman | 0 companies |
| Tom Holden Martinsen | Board of Directors | 0 companies |
| Søren Brogaard | Board of Directors | 0 companies |