| Revenue | DKK -274K | -41% |
| EBITDA | DKK -668K | +11% |
| Net profit | DKK -846K | -6% |
| Total assets | DKK 786K | +1% |
| Equity | DKK -1,7M | -102% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -58 | -11 | -28 | -904 | -340 | -106 | -20 | -11 | 232 | -259 | 243 | -464 | -274 |
| Staff expenses | -3 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -18 | -187 | -285 | -394 |
| EBITDA | -62 | -11 | -28 | -904 | -340 | -106 | -20 | -11 | 232 | -277 | 56 | -749 | -668 |
| Depreciation & amort. | -0 | -0 | -0 | -257 | -0 | -0 | -0 | -0 | -0 | -9 | -9 | -9 | -9 |
| EBIT | -62 | -11 | -28 | -1.161 | -340 | -106 | -20 | -11 | 232 | -286 | 47 | -758 | -677 |
| Net financials | -1 | -0 | -4 | -21 | -1 | -0 | -2 | 54 | 0 | -2 | -16 | -43 | -169 |
| Profit before tax | -62 | -11 | -32 | -1.182 | -341 | -106 | -22 | 43 | 232 | -288 | 31 | -801 | -846 |
| Tax | -0 | -0 | -24 | -0 | -0 | -23 | -5 | -2 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -62 | -11 | -8 | -1.182 | -341 | -83 | -17 | 46 | 232 | -288 | 31 | -801 | -846 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 26 | 12 | 401 | 230 | 41 | 26 | 5 | 2 | 239 | 447 | 767 | 782 | 786 |
| Equity | 18 | 7 | -1 | -480 | -822 | -904 | -921 | -1 | 231 | -56 | -25 | -827 | -1.673 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 923 | 0 | 0 | 479 | 696 | 0 | 0 |
| Short-term debt | 8 | 5 | 403 | 710 | 863 | 930 | 4 | 4 | 7 | 25 | 97 | 1.609 | 2.459 |
| Total debt | 8 | 5 | 403 | 710 | 863 | 930 | 926 | 4 | 7 | 504 | 793 | 1.609 | 2.459 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NG Management | Management | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2014 | — | — | |
| Deputy Chairman | 2012 | — | — | |
| Chairman | 2012 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
NGZ HOLDING ApS | Company | 50.0% | 50.0% | 2020 |
| Individual | 50.0% | 50.0% | 2021 | |
CONZ MEDIA ApS | Company | 100.0% | 100.0% | 2016 |
| Individual | 50.0% | 50.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Nima Ghane Zahraei | Management | 0 companies |
| Drazen Baskarada | Board of Directors | 0 companies |
| Christoffer Holm Olsen | Board of Directors | 0 companies |
| Morten Møller Nygaard Keilow | Deputy Chairman | 0 companies |
| Danni Yagci Nielsen | Chairman | 0 companies |