| Revenue | DKK 1,2M | -39% |
| EBITDA | DKK 487K | +9840% |
| Net profit | DKK 378K | +37863% |
| Total assets | DKK 2,7M | +44% |
| Equity | DKK 2,1M | +19% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 581 | 173 | 383 | 74 | 197 | 619 | 429 | 199 | 169 | 105 | 431 | 237 | 1.900 | 1.157 |
| Staff expenses | -350 | -97 | -346 | -112 | -100 | -80 | -106 | -32 | -0 | -3 | -41 | -114 | -1.844 | -671 |
| EBITDA | 231 | 76 | 37 | -37 | 97 | 539 | 323 | 168 | 168 | 102 | 390 | 180 | 5 | 487 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -3 | -1 | -31 | -4 | -0 |
| EBIT | 231 | 76 | 37 | -37 | 97 | 539 | 323 | 168 | 168 | 99 | 388 | 149 | 1 | 487 |
| Net financials | 187 | 0 | -1 | -2 | -0 | 0 | 0 | 0 | 0 | -1 | -1 | -1 | 1 | 1 |
| Profit before tax | 418 | 77 | 36 | -39 | 97 | 539 | 323 | 168 | 168 | 98 | 387 | 147 | 3 | 488 |
| Tax | 61 | 20 | 9 | -0 | 21 | 119 | 71 | 37 | 37 | 22 | 85 | 32 | 2 | 109 |
| Net profit | 357 | 57 | 27 | -39 | 76 | 420 | 252 | 131 | 131 | 76 | 302 | 115 | 1 | 378 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 679 | 689 | 548 | 538 | 678 | 1.333 | 1.719 | 1.708 | 1.675 | 1.810 | 2.050 | 2.007 | 1.889 | 2.718 |
| Equity | 433 | 390 | 367 | 328 | 403 | 721 | 1.025 | 1.027 | 1.235 | 1.311 | 1.536 | 1.728 | 1.729 | 2.057 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 |
| Short-term debt | 246 | 299 | 182 | 211 | 275 | 612 | 693 | 681 | 441 | 499 | 513 | 280 | 161 | 661 |
| Total debt | 246 | 299 | 182 | 211 | 275 | 612 | 693 | 681 | 441 | 499 | 513 | 280 | 161 | 661 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NG Management | Management | 2010 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
EMC2 HOLDING ApS | Company | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Niels Grønager | Management | 0 companies |