| Revenue | DKK 154K | -47% |
| EBITDA | DKK -2K | -106% |
| Net profit | DKK -123K | -367% |
| Total assets | DKK 491K | -28% |
| Equity | DKK 302K | -29% |
| Employees | 0 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 504 | 733 | 1.480 | -4 | 5 | 284 | 417 | 123 | 184 | 218 | 259 | 392 | 293 | 154 |
| Staff expenses | -84 | -94 | -496 | -767 | -56 | -70 | -52 | -74 | -37 | -164 | -167 | -240 | -164 | -155 |
| EBITDA | 8 | 221 | 198 | -772 | -51 | 214 | 365 | 49 | 147 | 54 | 91 | 98 | 29 | -2 |
| Depreciation & amort. | -31 | -37 | -7 | -4 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -31 | -61 |
| EBIT | -23 | 184 | 190 | -775 | -51 | 214 | 365 | 49 | 147 | 54 | 91 | 98 | -2 | -63 |
| Net financials | 0 | -1 | -12 | -5 | -2 | -3 | -2 | -2 | -3 | -4 | -4 | -2 | 91 | -94 |
| Profit before tax | -23 | 183 | 178 | -780 | -52 | 211 | 363 | 47 | 144 | 50 | 87 | 96 | 89 | -157 |
| Tax | -0 | -0 | 33 | -0 | 1 | -0 | 4 | -0 | -0 | 4 | 20 | 30 | 43 | -34 |
| Net profit | -23 | 183 | 145 | -780 | -53 | 211 | 359 | 47 | 144 | 46 | 67 | 66 | 46 | -123 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 170 | 249 | 820 | 279 | 143 | 173 | 237 | 160 | 288 | 273 | 355 | 463 | 686 | 491 |
| Equity | 192 | 127 | 271 | -509 | -562 | -351 | 8 | 55 | 199 | 245 | 312 | 379 | 425 | 302 |
| Long-term debt | 0 | 49 | 70 | 71 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 33 | 33 | 0 |
| Short-term debt | -23 | 73 | 479 | 717 | 705 | 524 | 229 | 104 | 88 | 28 | 43 | 50 | 218 | 190 |
| Total debt | -23 | 122 | 549 | 788 | 705 | 524 | 229 | 104 | 88 | 28 | 43 | 84 | 251 | 190 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NR Founder | Founder | 2009 | — | — |
LS Unofficial title | Unofficial title | 2014 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Nicklas Rasmussen | Founder | 0 companies |
| Lars Skanvig Bramhelft | Unofficial title | 0 companies |