| Revenue | DKK 15K | -93% |
| EBITDA | DKK 15K | -79% |
| Net profit | DKK 25K | -61% |
| Total assets | DKK 859K | -3% |
| Equity | DKK 795K | +3% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 403 | 1.108 | 1.028 | 1.563 | 1.628 | 1.189 | 1.479 | 1.575 | 1.159 | 671 | 396 | 197 | 15 |
| Staff expenses | -748 | -494 | -984 | -1.410 | -1.375 | -1.273 | -1.309 | -1.228 | -661 | -430 | -426 | -127 | -0 |
| EBITDA | -345 | 614 | 44 | 153 | 254 | -84 | 170 | 347 | 498 | 241 | -31 | 70 | 15 |
| Depreciation & amort. | -80 | -78 | -47 | -30 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -425 | 535 | -3 | 123 | 254 | -84 | 170 | 347 | 498 | 241 | -31 | 70 | 15 |
| Net financials | -8 | -13 | -14 | -8 | -3 | -7 | -8 | -13 | -22 | -39 | -30 | -3 | 18 |
| Profit before tax | -214 | 522 | -17 | 115 | 251 | -91 | 162 | 334 | 477 | 202 | -61 | 66 | 33 |
| Tax | 109 | 130 | -4 | 30 | 53 | -20 | 35 | 73 | 105 | 44 | -0 | 1 | 7 |
| Net profit | -324 | 393 | -13 | 85 | 198 | -72 | 126 | 261 | 372 | 158 | -61 | 65 | 25 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 990 | 852 | 964 | 930 | 1.113 | 949 | 1.201 | 1.511 | 1.994 | 1.032 | 919 | 883 | 859 |
| Equity | 57 | 450 | 437 | 523 | 721 | 649 | 775 | 1.036 | 1.408 | 765 | 705 | 770 | 795 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 908 | 391 | 525 | 407 | 393 | 300 | 426 | 475 | 586 | 266 | 215 | 114 | 64 |
| Total debt | 908 | 391 | 525 | 407 | 393 | 300 | 426 | 475 | 586 | 266 | 215 | 114 | 64 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NI Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2013 | — | — | |
| Chairman | 2007 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
AktivGruppen ApS | Company | 50.0% | 50.0% | 2012 |
Loopme ApS | Company | 20.0% | 20.0% | 2013 |
3BIEN ApS | Company | 20.0% | 20.0% | 2013 |
| Individual | 5.0% | 5.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Niklas Ivan Rosendal-Jensen | Chief Executive Officer | 0 companies |
| Brian Frylund Mikkelsen | Board of Directors | 0 companies |
| Jakob Finn Henriksen | Board of Directors | 0 companies |
| Morten Lassen Janum | Chairman | 0 companies |
| Thomas Trebbien Pedersen | Board of Directors | 0 companies |
| Carsten Robert Brink | Board of Directors | 0 companies |
| Flemming Bregnvig | Board of Directors | 0 companies |