| Revenue | — | — |
| EBITDA | DKK -58K | -112% |
| Net profit | DKK 38,8M | +1% |
| Total assets | DKK 136,2M | +18% |
| Equity | DKK 134,3M | +40% |
| Employees | — | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | -138 | -93 | -95 | -71 | -72 | -87 | -58 | — | — | — |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -113 | -138 | -93 | -95 | -71 | -73 | -87 | -58 | -43 | -27 | -58 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -113 | -138 | -93 | -95 | -71 | -73 | -87 | -58 | -43 | -27 | -58 |
| Net financials | -5.162 | -842 | -14.330 | -11.931 | -11.646 | -11.486 | -5.304 | 22.515 | 36.190 | 37.508 | 38.727 |
| Profit before tax | -5.275 | -980 | -14.422 | -12.026 | -11.717 | -11.558 | -5.392 | 22.456 | 36.148 | 37.481 | 38.670 |
| Tax | -3.167 | -3.635 | -3.807 | -4.066 | -3.656 | -3.253 | -3.093 | -2.393 | -1.534 | -882 | -134 |
| Net profit | -2.108 | 2.655 | -10.615 | -7.960 | -8.061 | -8.306 | -2.299 | 24.850 | 37.682 | 38.363 | 38.804 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 467.419 | 429.519 | 283.904 | 243.504 | 197.490 | 158.841 | 114.224 | 104.666 | 116.226 | 115.681 | 136.219 |
| Equity | 26.646 | 31.664 | 20.636 | 13.807 | 5.070 | -2.542 | -4.317 | 19.804 | 57.896 | 96.070 | 134.254 |
| Long-term debt | 217.176 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 223.597 | 397.855 | 263.268 | 229.697 | 192.420 | 161.383 | 118.541 | 84.862 | 58.330 | 19.611 | 1.965 |
| Total debt | 440.772 | 397.855 | 263.268 | 229.697 | 192.420 | 161.383 | 118.541 | 84.862 | 58.330 | 19.611 | 1.965 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SL Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
AZ Management | Management | 2005 | — | — |
NI Founder | Founder | 2005 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2017 | — | — | |
| Chairman | 2005 | — | — | |
| Board of Directors | 2005 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Lind Mikkelsen | Chief Executive Officer | 0 companies |
| Andrea Zocchi | Management | 0 companies |
| N&W International S.p.A | Founder | 0 companies |
| Finn Kjærhus | Chairman | 0 companies |
| Giovanni Revoltella | Chairman | 0 companies |
| Frank Joseph Marinaro | Board of Directors | 0 companies |