| Revenue | DKK -83K | -49% |
| EBITDA | DKK -133K | +53% |
| Net profit | DKK -3,7M | +8% |
| Total assets | DKK 21,5M | -14% |
| Equity | DKK 12,4M | -23% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.518 | 63 | -376 | — | -9 | -125 | -52 | -47 | -110 | -188 | -156 | -163 | -83 |
| Staff expenses | -983 | -0 | -40 | -65 | -99 | -150 | -150 | -150 | -150 | -142 | -150 | -120 | -50 |
| EBITDA | 535 | 63 | -416 | -173 | -107 | -275 | -202 | -197 | -260 | -330 | -306 | -283 | -133 |
| Depreciation & amort. | -23 | -15 | -15 | -15 | -8 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 512 | 47 | -432 | -188 | -115 | -275 | -202 | -197 | -260 | -330 | -306 | -283 | -133 |
| Net financials | 73 | 1.279 | 330 | -394 | -490 | 1.119 | 1.872 | 3.675 | 6.928 | 4.177 | 946 | -3.854 | -3.651 |
| Profit before tax | 584 | 1.326 | -102 | -582 | -605 | 844 | 1.670 | 3.478 | 6.667 | 3.847 | 640 | -4.137 | -3.784 |
| Tax | 110 | 11 | -58 | -15 | -15 | -47 | -34 | -30 | -50 | -67 | -78 | -80 | -50 |
| Net profit | 474 | 1.316 | -43 | -567 | -590 | 891 | 1.704 | 3.508 | 6.718 | 3.914 | 718 | -4.057 | -3.734 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.574 | 2.957 | 6.606 | 5.766 | 5.602 | 6.616 | 7.680 | 11.315 | 18.233 | 23.646 | 26.544 | 25.103 | 21.508 |
| Equity | 724 | 2.040 | 5.604 | 5.084 | 4.505 | 5.717 | 7.407 | 10.911 | 17.614 | 19.541 | 20.262 | 16.210 | 12.421 |
| Long-term debt | 0 | 0 | 523 | 560 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.849 | 917 | 479 | 122 | 1.007 | 812 | 174 | 170 | 408 | 2.180 | 3.490 | 5.496 | 3.476 |
| Total debt | 1.849 | 917 | 1.002 | 682 | 1.007 | 812 | 174 | 170 | 408 | 2.180 | 3.490 | 5.496 | 3.476 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NJ Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
NB Founder | Founder | 2011 | — | — |
JN Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
PH Management | Management | 2011 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2016 | — | — | |
| Chairman | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
AM BLACK HOLDING ApS | Company | 25.0% | 25.0% | 2018 |
JNG HOLDING 2012 ApS | Company | 25.0% | 25.0% | 2018 |
LSR HOLDING 2014 ApS | Company | 20.0% | 20.0% | 2015 |
| Individual | 10.0% | 10.0% | 2017 | |
Jesper N. Jeppesen Holding ApS | Company | 5.0% | 5.0% | 2017 |
NBH HOLDING 2014 ApS | Company | 20.0% | 20.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Nicholas John Yates | Chief Executive Officer | 0 companies |
| Nicholas Bielke Hüttemeier | Founder | 0 companies |
| Jesper Nykjær Jeppesen | Chief Executive Officer | 0 companies |
| Philip Helmer Lønborg | Management | 0 companies |
| Audrey Maria Black Wilson | Board of Directors | 0 companies |
| Peter Hertz | Board of Directors | 0 companies |
| Allan Junge-Jensen | Board of Directors | 0 companies |
| Mike Ginsborg | Board of Directors | 0 companies |
| Lars Kjeld Skov Rasmussen | Board of Directors | 0 companies |
| Christian Nissen Riisberg | Chairman | 0 companies |