| Revenue | DKK 3,2M | +9% |
| EBITDA | DKK -4K | -106% |
| Net profit | DKK -14K | -199% |
| Total assets | DKK 663K | -28% |
| Equity | DKK -3,4M | +0% |
| Employees | 12 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.051 | 2.411 | 2.483 | 2.272 | 2.297 | 1.683 | 1.790 | 1.999 | 2.578 | 1.873 | 2.675 | 2.897 | 3.155 |
| Staff expenses | -1.838 | -2.096 | -2.304 | -2.218 | -2.414 | -2.764 | -2.489 | -2.589 | -2.341 | -1.713 | -2.828 | -2.833 | -3.159 |
| EBITDA | 213 | 314 | 179 | 55 | -116 | -1.081 | -699 | -591 | 237 | 161 | -153 | 64 | -4 |
| Depreciation & amort. | -79 | -84 | -89 | -91 | -87 | -118 | -86 | -74 | -65 | -45 | -46 | -46 | -30 |
| EBIT | 133 | 231 | 90 | -36 | -204 | -1.198 | -785 | -665 | 172 | 116 | -199 | 18 | -34 |
| Net financials | -18 | -537 | -66 | -22 | -0 | 0 | 0 | -0 | -4 | -6 | -5 | -0 | 28 |
| Profit before tax | 115 | -306 | 24 | -58 | -204 | 0 | -785 | -665 | 168 | 110 | -204 | 18 | -6 |
| Tax | -2 | 395 | 16 | -15 | -0 | 1.198 | -0 | -0 | 37 | 24 | -48 | 4 | 8 |
| Net profit | 117 | -701 | 8 | -43 | -204 | -1.198 | -785 | -665 | 131 | 86 | -156 | 14 | -14 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.076 | 906 | 617 | 493 | 578 | 632 | 768 | 1.110 | 975 | 1.416 | 838 | 920 | 663 |
| Equity | -2 | -703 | -695 | -738 | -942 | -2.140 | -2.753 | -3.418 | -3.286 | -3.201 | -3.357 | -3.342 | -3.356 |
| Long-term debt | 0 | 0 | 0 | 0 | 1.135 | 2.444 | 2.740 | 2.640 | 2.891 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.079 | 1.579 | 1.268 | 1.167 | 385 | 328 | 780 | 1.887 | 1.371 | 4.617 | 4.195 | 4.262 | 4.019 |
| Total debt | 1.079 | 1.579 | 1.268 | 1.167 | 1.520 | 2.772 | 3.521 | 4.527 | 4.262 | 4.617 | 4.195 | 4.262 | 4.019 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NI Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
SI Management | Management | 2008 | — | — |
AB Management | Management | 2008 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ISMANI HOLDING ApS | Company | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Neset Ismani | Chief Executive Officer | 0 companies |
| Servet Ismani | Management | 0 companies |
| Abed Bakr | Management | 0 companies |