| Revenue | DKK 1,2M | -72% |
| EBITDA | DKK -2,8M | -516% |
| Net profit | DKK -5,1M | -75% |
| Total assets | DKK 3,6M | -67% |
| Equity | DKK 478K | -95% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.082 | 1.148 | 1.995 | 3.217 | 5.210 | 2.877 | 4.281 | 4.167 | 1.176 |
| Staff expenses | -911 | -1.070 | -1.206 | -1.759 | -1.777 | -2.114 | -5.601 | -4.619 | -3.956 |
| EBITDA | 170 | 78 | 789 | 1.457 | 3.433 | 763 | -1.320 | -451 | -2.779 |
| Depreciation & amort. | -2 | -6 | -9 | -136 | -446 | -673 | -6.103 | -3.232 | -2.825 |
| EBIT | 168 | 72 | 780 | 1.321 | 2.987 | 90 | -7.423 | -3.683 | -5.604 |
| Net financials | 9 | -1 | 2 | -6 | 9 | 9 | -6 | -33 | -2 |
| Profit before tax | 177 | 71 | 782 | 1.315 | 2.996 | 99 | -7.429 | -3.716 | -5.607 |
| Tax | 50 | 25 | 198 | 317 | 667 | 78 | -1.646 | -826 | -540 |
| Net profit | 128 | 46 | 584 | 998 | 2.330 | 21 | -5.783 | -2.889 | -5.067 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 558 | 609 | 1.693 | 2.937 | 5.091 | 14.789 | 13.796 | 10.977 | 3.614 |
| Equity | 231 | 277 | 861 | 1.759 | 2.378 | 12.868 | 12.419 | 9.529 | 478 |
| Long-term debt | 0 | 0 | -65 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 324 | 330 | 767 | 988 | 2.093 | 1.224 | 1.222 | 908 | 3.136 |
| Total debt | 324 | 330 | 767 | 988 | 2.093 | 1.224 | 1.222 | 908 | 3.136 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NL Management | Management | 2009 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2018 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Promentum I K/S | Company | 20.0% | 20.0% | 2018 |
TEMPLAFY ApS | Company | 100.0% | 100.0% | 2020 |
NL GROUP HOLDING ApS | Company | 33.3% | 33.3% | 2017 |
| Individual | 50.0% | 50.0% | 2012 | |
Viezel Holding ApS | Company | 33.3% | 33.3% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Niklas Laugesen | Management | 0 companies |
| Martin Bøge Mikkelsen | Chairman | 0 companies |
| Jesper Theill Eriksen | Chairman | 0 companies |
| Jens Karstoft | Board of Directors | 0 companies |
| Jakob Ekkelund | Board of Directors | 0 companies |
| Amer Ramzan | Board of Directors | 0 companies |
| Christian Lund | Board of Directors | 0 companies |