| Revenue | DKK -85K | +119% |
| EBITDA | DKK -423K | +34% |
| Net profit | DKK 798K | -48% |
| Total assets | DKK 3,8M | -19% |
| Equity | DKK 2,3M | -8% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -32 | 175 | -336 | 183 | 470 | 1.034 | 837 | 331 | 723 | 763 | 315 | -39 | -85 |
| Staff expenses | -0 | -0 | -264 | -320 | -593 | -1.106 | -1.196 | -1.257 | -1.205 | -1.805 | -1.127 | -600 | -337 |
| EBITDA | -32 | 175 | -600 | 4 | -124 | -72 | -359 | -926 | -482 | -1.042 | -812 | -639 | -423 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -12 | -12 | -32 | -32 | -32 | -20 | -20 | -0 | -0 |
| EBIT | -32 | 175 | -600 | 4 | -136 | -84 | -391 | -958 | -515 | -1.062 | -832 | -639 | -423 |
| Net financials | -1 | -3 | 8 | 36 | 58 | 439 | 540 | 1.458 | 1.962 | 1.176 | 1.328 | 2.610 | 1.448 |
| Profit before tax | -32 | 172 | -592 | 41 | -47 | 369 | 149 | 499 | 1.447 | 114 | 495 | 1.971 | 1.025 |
| Tax | -0 | 36 | -0 | 71 | 15 | 7 | 35 | 112 | 320 | 25 | 108 | 430 | 227 |
| Net profit | -32 | 136 | -592 | -30 | -62 | 362 | 114 | 387 | 1.127 | 90 | 387 | 1.540 | 798 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 497 | 654 | 1.042 | 1.687 | 2.295 | 4.731 | 7.967 | 7.097 | 6.600 | 7.046 | 5.290 | 4.721 | 3.839 |
| Equity | 468 | 604 | 913 | 883 | 821 | 1.183 | 1.297 | 1.684 | 2.424 | 914 | 1.301 | 2.454 | 2.252 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 29 | 50 | 129 | 805 | 1.474 | 3.548 | 6.671 | 5.413 | 4.176 | 6.132 | 3.989 | 2.267 | 1.587 |
| Total debt | 29 | 50 | 129 | 805 | 1.474 | 3.548 | 6.671 | 5.413 | 4.176 | 6.132 | 3.989 | 2.267 | 1.587 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NK Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2019 | — | — | |
| Chairman | 2022 | — | — | |
| Chairman | 2011 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
KO ApS | Company | 50.0% | 50.0% | 2011 |
CETTI HOLDING ApS | Company | 33.3% | 33.3% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Nils Kasper Emil Oldby | Chief Executive Officer | 0 companies |
| Jan Becher | Board of Directors | 0 companies |
| Geoffrey Miller | Board of Directors | 0 companies |
| Josephine Emilie Cetti | Board of Directors | 0 companies |
| Juri Cetti | Chairman | 0 companies |
| Nicholas Liebach | Chairman | 0 companies |