| Revenue | DKK -21K | +6% |
| EBITDA | DKK -21K | -6% |
| Net profit | DKK -288K | -42% |
| Total assets | DKK 1,4M | -23% |
| Equity | DKK 1,4M | -23% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -15 | -8 | -11 | -12 | -12 | -15 | -52 | -13 | -15 | -14 | -15 | -20 | -21 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -15 | -8 | -11 | -12 | -12 | -15 | -52 | -13 | -15 | -14 | -15 | -20 | -21 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -15 | -8 | -11 | -12 | -12 | -15 | -52 | -13 | -15 | -14 | -15 | -20 | -21 |
| Net financials | 1.182 | -647 | 1.062 | 897 | 1.161 | -419 | 1.924 | 1.970 | 1.085 | 301 | 106 | -185 | -270 |
| Profit before tax | 1.167 | -655 | 1.051 | 886 | 1.149 | -434 | 1.872 | 1.957 | 1.070 | 287 | 91 | -205 | -291 |
| Tax | -0 | -0 | 6 | 6 | 6 | 5 | 0 | 9 | -0 | -6 | -4 | -3 | -3 |
| Net profit | 1.167 | -655 | 1.045 | 880 | 1.144 | -439 | 1.872 | 1.948 | 1.071 | 292 | 95 | -203 | -288 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.435 | 588 | 1.636 | 2.516 | 3.660 | 3.221 | 5.093 | 7.112 | 8.177 | 2.179 | 2.106 | 1.786 | 1.376 |
| Equity | 1.423 | 575 | 1.620 | 2.500 | 3.644 | 3.205 | 5.076 | 6.916 | 7.876 | 2.108 | 2.089 | 1.769 | 1.359 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 13 | 13 | 16 | 16 | 16 | 16 | 16 | 196 | 301 | 71 | 18 | 18 | 18 |
| Total debt | 13 | 13 | 16 | 16 | 16 | 16 | 16 | 196 | 301 | 71 | 18 | 18 | 18 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SM Founder | Founder | 2009 | — | — |
NR Management | Management | 2009 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2018 | |
NCS Consult ApS | Company | 50.0% | 50.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Shazia Mir | Founder | 0 companies |
| Najmi Rafiq | Management | 0 companies |
| Kamran Amin Mir | Chairman | 0 companies |