| Revenue | DKK -26K | +53% |
| EBITDA | DKK -26K | -53% |
| Net profit | DKK -51K | +11% |
| Total assets | DKK 164K | -46% |
| Equity | DKK 125K | +54% |
| Employees | 14 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 552 | 1.781 | 2.503 | 2.378 | 4.240 | 4.368 | 3.198 | -830 | -17 | -26 |
| Staff expenses | -122 | -2.036 | -2.286 | -2.148 | -3.757 | -4.325 | -3.527 | -6 | -0 | -0 |
| EBITDA | 431 | -255 | 217 | 230 | 483 | 42 | -328 | -836 | -17 | -26 |
| Depreciation & amort. | -85 | -59 | -43 | -64 | -91 | -33 | 0 | -19 | -54 | -5 |
| EBIT | 346 | -314 | 174 | 165 | 391 | 9 | -329 | -855 | -71 | -31 |
| Net financials | -1 | -3 | -2 | -6 | -8 | -2 | -6 | -5 | -2 | -1 |
| Profit before tax | 345 | -316 | 173 | 159 | 383 | 7 | -334 | -860 | -73 | -32 |
| Tax | 86 | -79 | 42 | 38 | 84 | 2 | -73 | -187 | -16 | 19 |
| Net profit | 259 | -238 | 131 | 122 | 299 | 6 | -262 | -673 | -57 | -51 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 777 | 877 | 835 | 1.256 | 1.884 | 1.919 | 846 | 344 | 305 | 164 |
| Equity | 339 | 101 | 232 | 353 | 653 | 658 | 97 | 138 | 81 | 125 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 438 | 776 | 603 | 903 | 1.232 | 1.260 | 749 | 206 | 224 | 38 |
| Total debt | 438 | 776 | 603 | 903 | 1.232 | 1.260 | 749 | 206 | 224 | 38 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JN Unofficial title | Unofficial title | 2021 | — | — |
ND Management | Management | 2010 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
M.K.D A/S | Company | 100.0% | 100.0% | 2010 |
NICCA Invest ApS | Company | 100.0% | 100.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Jeppe Nørregaard | Unofficial title | 0 companies |
| Nicolas Dahl Wulf | Management | 0 companies |