| Revenue | DKK -59K | -65% |
| EBITDA | DKK -59K | +65% |
| Net profit | DKK 7M | +29% |
| Total assets | DKK 28,9M | +29% |
| Equity | DKK 26,9M | +32% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -6 | -8 | -8 | -9 | -9 | -9 | 16.548 | 18.230 | -41 | -469 | -87 | -26 | -170 | -59 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -7.654 | -7.823 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -6 | -8 | -8 | -9 | -9 | -9 | 8.894 | 10.407 | -41 | -469 | -87 | -26 | -170 | -59 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -2.926 | -4.728 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -6 | -8 | -8 | -9 | -9 | -9 | 5.968 | 5.679 | -41 | -469 | -87 | -26 | -170 | -59 |
| Net financials | -78 | -255 | 74 | 327 | 151 | 1.167 | -1.691 | -1.338 | 1.034 | 14.573 | -4.228 | 4.273 | 5.561 | 7.186 |
| Profit before tax | -84 | -262 | 66 | 318 | 142 | 1.158 | 4.277 | 4.341 | 993 | 14.104 | -4.315 | 4.248 | 5.391 | 7.127 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | 934 | 1.009 | -12 | -0 | -1 | 0 | -41 | 117 |
| Net profit | -84 | -262 | 66 | 318 | 142 | 1.158 | 3.343 | 3.332 | 1.005 | 14.104 | -4.315 | 4.248 | 5.432 | 7.010 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 682 | 434 | 547 | 860 | 957 | 2.095 | 46.431 | 43.062 | 8.278 | 18.180 | 11.942 | 15.134 | 22.329 | 28.894 |
| Equity | 609 | 299 | 364 | 682 | 774 | 1.872 | 5.928 | 8.616 | 7.385 | 16.239 | 10.724 | 14.972 | 20.404 | 26.914 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 2.929 | 2.752 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 73 | 136 | 183 | 178 | 183 | 223 | 36.961 | 30.949 | 560 | 1.941 | 1.218 | 162 | 1.925 | 1.980 |
| Total debt | 73 | 136 | 183 | 178 | 183 | 223 | 39.889 | 33.702 | 560 | 1.941 | 1.218 | 162 | 1.925 | 1.980 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JR Management | Management | 2009 | — | — |
NR Management | Management | 2021 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Next Up ApS | Company | 50.0% | 50.0% | 2021 |
Nirida Holding ApS | Company | 50.0% | 50.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| John Rishøj | Management | 0 companies |
| Nick Rishøj | Management | 0 companies |