| Revenue | DKK 568K | +162% |
| EBITDA | DKK 40K | -76% |
| Net profit | DKK -14K | -110% |
| Total assets | DKK 342K | -24% |
| Equity | DKK -127K | -13% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 648 | -462 | 720 | 799 | 837 | 713 | 534 | 422 | 458 | 925 | 504 | 622 | 217 | 568 |
| Staff expenses | -624 | -609 | -739 | -673 | -781 | -567 | -473 | -388 | -484 | -588 | -785 | -471 | -49 | -528 |
| EBITDA | 23 | 446 | -28 | 125 | 56 | 146 | 61 | 34 | -26 | 337 | -281 | 151 | 168 | 40 |
| Depreciation & amort. | 195 | -149 | -119 | -30 | -27 | -8 | -2 | -0 | -16 | -39 | -54 | -6 | -7 | -14 |
| EBIT | -171 | 297 | -147 | 95 | 29 | 138 | 60 | 34 | -42 | 298 | -335 | 145 | 160 | 26 |
| Net financials | -57 | -34 | -31 | -38 | -21 | -25 | -34 | -22 | -21 | -18 | -13 | -24 | -7 | -28 |
| Profit before tax | -120 | 330 | -178 | 57 | 8 | 113 | 26 | 13 | -63 | 280 | -347 | 121 | 153 | -2 |
| Tax | 54 | 25 | 50 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -43 | -0 | 8 | 13 |
| Net profit | -174 | 305 | -228 | 57 | 8 | 113 | 26 | 13 | -63 | 280 | -304 | 121 | 145 | -14 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 930 | 645 | 460 | 347 | 292 | 316 | 499 | 276 | 330 | 731 | 313 | 417 | 452 | 342 |
| Equity | 26 | 279 | -507 | -451 | -442 | -330 | -304 | -291 | -354 | -75 | -379 | -258 | -113 | -127 |
| Long-term debt | 254 | -210 | 167 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 650 | -714 | 800 | 798 | 734 | 646 | 802 | 567 | 685 | 805 | 692 | 675 | 565 | 469 |
| Total debt | 904 | -924 | 967 | 798 | 734 | 646 | 802 | 567 | 685 | 805 | 692 | 675 | 565 | 469 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KN Management | Management | 2006 | — | — |
HR Founder | Founder | 2006 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
NIKSUS HOLDING ApS | Company | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Kim Nicholas Harkjær Karlsen | Management | 0 companies |
| Henrik Røes | Founder | 0 companies |