| Revenue | DKK 4,8M | +94% |
| EBITDA | DKK -491K | +47% |
| Net profit | DKK -837K | +32% |
| Total assets | DKK 1,9M | -9% |
| Equity | DKK -2M | -73% |
| Employees | 13 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.461 | 3.174 | 2.649 | 2.736 | 4.380 | -79 | 0 | 2 | 2.454 | 4.759 |
| Staff expenses | -1.645 | -2.046 | -2.129 | -2.175 | -2.011 | -7 | -0 | -488 | -3.377 | -5.250 |
| EBITDA | 816 | 1.128 | 520 | 562 | 2.369 | -85 | 0 | -510 | -924 | -491 |
| Depreciation & amort. | -1.127 | -1.237 | -1.237 | -1.237 | -0 | -0 | -0 | -70 | -227 | -236 |
| EBIT | -312 | -110 | -718 | -676 | 2.369 | -85 | 0 | -580 | -1.151 | -727 |
| Net financials | -521 | -121 | 55 | -1 | 0 | -23 | 0 | -92 | -74 | -110 |
| Profit before tax | -832 | -231 | -662 | -677 | 2.369 | -108 | 0 | -673 | -1.225 | -837 |
| Tax | -178 | -122 | -96 | -0 | -0 | -24 | -0 | -0 | -0 | -0 |
| Net profit | -654 | -109 | -566 | -677 | 2.369 | -85 | 0 | -673 | -1.225 | -837 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.584 | 5.923 | 4.301 | 3.152 | 5.870 | 5.870 | 5.443 | 1.928 | 2.136 | 1.938 |
| Equity | -574 | -683 | -1.249 | -1.777 | 592 | 508 | 508 | 80 | -1.145 | -1.982 |
| Long-term debt | 0 | 0 | 0 | 3.179 | 5.163 | 5.163 | 4.813 | 1.526 | 1.573 | 1.642 |
| Short-term debt | 7.158 | 6.605 | 5.546 | 1.750 | 114 | 114 | 123 | 322 | 1.707 | 2.277 |
| Total debt | 7.158 | 6.605 | 5.546 | 4.929 | 5.278 | 5.278 | 4.936 | 1.848 | 3.280 | 3.920 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NI Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
SI Management | Management | 2012 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
LaRocca Holding ApS | Company | 50.0% | 50.0% | 2021 |
ISMANI HOLDING ApS | Company | 50.0% | 50.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Neset Ismani | Chief Executive Officer | 0 companies |
| Servet Ismani | Management | 0 companies |