| Revenue | DKK 828K | +240% |
| EBITDA | DKK 282K | +198% |
| Net profit | DKK -141K | +71% |
| Total assets | DKK 1,3M | -16% |
| Equity | DKK -443K | -47% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 274 | 573 | 363 | 622 | 367 | 163 | 167 | 367 | 602 | 1.057 | 801 | 244 | 828 |
| Staff expenses | -0 | -251 | -95 | -104 | -301 | -290 | -110 | -204 | -515 | -460 | -583 | -531 | -547 |
| EBITDA | -150 | -2 | 15 | 186 | 66 | -126 | 57 | 163 | 87 | 597 | 217 | -287 | 282 |
| Depreciation & amort. | -10 | -10 | -10 | -10 | -3 | -3 | -3 | -15 | -65 | -226 | -315 | -315 | -315 |
| EBIT | -159 | -11 | 6 | 177 | 62 | -130 | 53 | 147 | 22 | 372 | -98 | -602 | -34 |
| Net financials | -1 | -0 | -0 | -0 | -2 | -11 | -1 | -5 | -18 | -27 | -13 | -19 | -8 |
| Profit before tax | -160 | -12 | 6 | 177 | 60 | -141 | 52 | 143 | 4 | 345 | -110 | -622 | -42 |
| Tax | -40 | 37 | -1 | 48 | 14 | 30 | -43 | 36 | 1 | 78 | -20 | -134 | 100 |
| Net profit | -120 | -49 | 7 | 129 | 46 | -171 | 95 | 106 | 3 | 267 | -90 | -488 | -141 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 278 | 262 | 300 | 430 | 311 | 131 | 205 | 511 | 1.490 | 1.870 | 2.124 | 1.539 | 1.296 |
| Equity | -40 | -88 | -81 | 47 | -23 | -195 | -100 | 7 | 10 | 277 | 187 | -301 | -443 |
| Long-term debt | 0 | 0 | 0 | 4 | 0 | 270 | 0 | 0 | 0 | 78 | 58 | 38 | 20 |
| Short-term debt | 318 | 351 | 381 | 378 | 334 | 55 | 304 | 504 | 1.480 | 1.460 | 1.845 | 1.802 | 1.719 |
| Total debt | 318 | 351 | 381 | 382 | 334 | 326 | 304 | 504 | 1.480 | 1.538 | 1.904 | 1.841 | 1.739 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NU Founder | Founder | 2012 | — | — |
PE Founder | Founder | 2012 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Noor Uzbek | Founder | 0 companies |
| Peter Eliassen | Founder | 0 companies |