| Revenue | DKK -164K | -122% |
| EBITDA | DKK -262K | -142% |
| Net profit | DKK -282K | -145% |
| Total assets | DKK 474K | -43% |
| Equity | DKK 180K | -61% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 871 | 440 | 307 | 615 | 425 | 587 | 1.129 | 617 | -1.047 | 11 | 239 | 225 | 736 | -164 |
| Staff expenses | -377 | -432 | -240 | -398 | -258 | -414 | -627 | -493 | -350 | -236 | -38 | -174 | -111 | -98 |
| EBITDA | 78 | 8 | 135 | 217 | 167 | 173 | 503 | 124 | -1.397 | -225 | 201 | 52 | 624 | -262 |
| Depreciation & amort. | 61 | 61 | -61 | -39 | -32 | -5 | -5 | -5 | -14 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 17 | -53 | 74 | 178 | 135 | 168 | 498 | 120 | -1.411 | -225 | 201 | 52 | 624 | -262 |
| Net financials | -7 | 0 | -4 | -63 | -12 | -49 | -32 | -12 | -10 | -10 | -0 | -2 | -3 | -20 |
| Profit before tax | 11 | -72 | 2 | 115 | 122 | 119 | 467 | 107 | -1.421 | -234 | 201 | 49 | 621 | -282 |
| Tax | 4 | 6 | -0 | 35 | 77 | 21 | 103 | 24 | -0 | -0 | -0 | -309 | -0 | -0 |
| Net profit | 7 | -78 | 2 | 80 | -271 | 98 | 364 | 83 | -1.421 | -234 | 201 | 358 | 621 | -282 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.044 | 2.532 | 1.909 | 1.240 | 1.590 | 1.544 | 1.782 | 2.397 | 1.123 | 250 | 222 | 465 | 835 | 474 |
| Equity | 512 | 434 | 436 | 516 | 245 | 343 | 706 | 790 | -431 | -666 | -465 | -106 | 463 | 180 |
| Long-term debt | 0 | 750 | 632 | 200 | 200 | 200 | 200 | 200 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.529 | 1.148 | 483 | 524 | 1.145 | 1.002 | 875 | 1.407 | 1.554 | 916 | 687 | 572 | 372 | 294 |
| Total debt | 1.529 | 1.898 | 1.273 | 724 | 1.345 | 1.202 | 1.075 | 1.607 | 1.554 | 916 | 687 | 572 | 372 | 294 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NI Founder | Founder | 2008 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2010 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2016 | |
| Individual | 50.0% | 50.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Nazih Ibrahim Chehabi | Founder | 0 companies |
| Hans Christian Martin Werner Mallet | Board of Directors | 0 companies |
| Abir Youssef Chebli | Board of Directors | 0 companies |